[GLOMAC] YoY Quarter Result on 31-Jan-2007 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 80.41%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 78,764 81,133 85,820 59,424 68,652 65,171 70,792 1.79%
PBT 17,308 16,511 13,844 14,750 11,036 12,161 12,832 5.11%
Tax -3,502 -4,384 -4,324 -7,001 -4,099 -2,360 -3,819 -1.43%
NP 13,806 12,127 9,520 7,749 6,937 9,801 9,013 7.36%
-
NP to SH 10,648 9,556 9,529 7,507 6,914 9,801 9,013 2.81%
-
Tax Rate 20.23% 26.55% 31.23% 47.46% 37.14% 19.41% 29.76% -
Total Cost 64,958 69,006 76,300 51,675 61,715 55,370 61,779 0.83%
-
Net Worth 554,645 516,834 509,124 384,536 387,053 340,455 297,233 10.95%
Dividend
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 11,864 6,985 8,636 8,295 8,500 8,597 4,521 17.43%
Div Payout % 111.42% 73.10% 90.63% 110.50% 122.95% 87.72% 50.17% -
Equity
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 554,645 516,834 509,124 384,536 387,053 340,455 297,233 10.95%
NOSH 296,601 279,415 287,885 207,375 212,514 214,934 150,719 11.93%
Ratio Analysis
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 17.53% 14.95% 11.09% 13.04% 10.10% 15.04% 12.73% -
ROE 1.92% 1.85% 1.87% 1.95% 1.79% 2.88% 3.03% -
Per Share
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 26.56 29.04 29.81 28.66 32.30 30.32 46.97 -9.06%
EPS 3.59 3.42 3.31 3.62 3.26 4.56 5.98 -8.14%
DPS 4.00 2.50 3.00 4.00 4.00 4.00 3.00 4.90%
NAPS 1.87 1.8497 1.7685 1.8543 1.8213 1.584 1.9721 -0.88%
Adjusted Per Share Value based on latest NOSH - 207,375
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 10.29 10.60 11.21 7.76 8.97 8.51 9.25 1.79%
EPS 1.39 1.25 1.24 0.98 0.90 1.28 1.18 2.76%
DPS 1.55 0.91 1.13 1.08 1.11 1.12 0.59 17.45%
NAPS 0.7247 0.6753 0.6652 0.5024 0.5057 0.4448 0.3883 10.95%
Price Multiplier on Financial Quarter End Date
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.68 0.25 0.67 0.67 0.56 1.05 1.45 -
P/RPS 2.56 0.86 2.25 2.34 1.73 3.46 3.09 -3.08%
P/EPS 18.94 7.31 20.24 18.51 17.21 23.03 24.25 -4.03%
EY 5.28 13.68 4.94 5.40 5.81 4.34 4.12 4.21%
DY 5.88 10.00 4.48 5.97 7.14 3.81 2.07 18.99%
P/NAPS 0.36 0.14 0.38 0.36 0.31 0.66 0.74 -11.31%
Price Multiplier on Announcement Date
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 23/03/10 24/03/09 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 -
Price 0.64 0.25 0.57 0.77 0.62 0.88 1.65 -
P/RPS 2.41 0.86 1.91 2.69 1.92 2.90 3.51 -6.07%
P/EPS 17.83 7.31 17.22 21.27 19.06 19.30 27.59 -7.01%
EY 5.61 13.68 5.81 4.70 5.25 5.18 3.62 7.57%
DY 6.25 10.00 5.26 5.19 6.45 4.55 1.82 22.81%
P/NAPS 0.34 0.14 0.32 0.42 0.34 0.56 0.84 -13.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment