[GLOMAC] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ-0.0%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 159,850 145,287 176,535 78,764 81,133 85,820 59,424 17.91%
PBT 37,034 42,950 40,120 17,308 16,511 13,844 14,750 16.56%
Tax -10,658 -11,052 -12,894 -3,502 -4,384 -4,324 -7,001 7.24%
NP 26,376 31,898 27,226 13,806 12,127 9,520 7,749 22.62%
-
NP to SH 25,364 21,887 16,523 10,648 9,556 9,529 7,507 22.47%
-
Tax Rate 28.78% 25.73% 32.14% 20.23% 26.55% 31.23% 47.46% -
Total Cost 133,474 113,389 149,309 64,958 69,006 76,300 51,675 17.11%
-
Net Worth 794,883 594,320 587,809 0 516,834 509,124 384,536 12.85%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 21,678 15,715 13,159 11,864 6,985 8,636 8,295 17.34%
Div Payout % 85.47% 71.80% 79.65% 111.42% 73.10% 90.63% 110.50% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 794,883 594,320 587,809 0 516,834 509,124 384,536 12.85%
NOSH 722,621 571,462 292,442 296,601 279,415 287,885 207,375 23.10%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 16.50% 21.96% 15.42% 17.53% 14.95% 11.09% 13.04% -
ROE 3.19% 3.68% 2.81% 0.00% 1.85% 1.87% 1.95% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 22.12 25.42 60.37 26.56 29.04 29.81 28.66 -4.22%
EPS 3.51 3.83 5.65 3.59 3.42 3.31 3.62 -0.51%
DPS 3.00 2.75 4.50 4.00 2.50 3.00 4.00 -4.67%
NAPS 1.10 1.04 2.01 0.00 1.8497 1.7685 1.8543 -8.32%
Adjusted Per Share Value based on latest NOSH - 296,601
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 19.98 18.16 22.06 9.84 10.14 10.73 7.43 17.90%
EPS 3.17 2.74 2.07 1.33 1.19 1.19 0.94 22.43%
DPS 2.71 1.96 1.64 1.48 0.87 1.08 1.04 17.28%
NAPS 0.9935 0.7428 0.7347 0.00 0.646 0.6363 0.4806 12.85%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.855 0.83 0.90 0.68 0.25 0.67 0.67 -
P/RPS 3.87 3.26 1.49 2.56 0.86 2.25 2.34 8.73%
P/EPS 24.36 21.67 15.93 18.94 7.31 20.24 18.51 4.67%
EY 4.11 4.61 6.28 5.28 13.68 4.94 5.40 -4.44%
DY 3.51 3.31 5.00 5.88 10.00 4.48 5.97 -8.46%
P/NAPS 0.78 0.80 0.45 0.00 0.14 0.38 0.36 13.74%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/13 22/03/12 31/03/11 - 24/03/09 28/03/08 28/03/07 -
Price 0.985 0.87 0.89 0.00 0.25 0.57 0.77 -
P/RPS 4.45 3.42 1.47 0.00 0.86 1.91 2.69 8.74%
P/EPS 28.06 22.72 15.75 0.00 7.31 17.22 21.27 4.72%
EY 3.56 4.40 6.35 0.00 13.68 5.81 4.70 -4.52%
DY 3.05 3.16 5.06 0.00 10.00 5.26 5.19 -8.47%
P/NAPS 0.90 0.84 0.44 0.00 0.14 0.32 0.42 13.53%

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