[GLOMAC] YoY Quarter Result on 31-Jan-2011 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 4.05%
YoY- 55.17%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Revenue 183,720 159,850 145,287 176,535 78,764 78,764 81,133 17.74%
PBT 35,455 37,034 42,950 40,120 17,308 17,308 16,511 16.50%
Tax -11,908 -10,658 -11,052 -12,894 -3,502 -3,502 -4,384 22.10%
NP 23,547 26,376 31,898 27,226 13,806 13,806 12,127 14.18%
-
NP to SH 22,710 25,364 21,887 16,523 10,648 10,648 9,556 18.89%
-
Tax Rate 33.59% 28.78% 25.73% 32.14% 20.23% 20.23% 26.55% -
Total Cost 160,173 133,474 113,389 149,309 64,958 64,958 69,006 18.33%
-
Net Worth 880,740 794,883 594,320 587,809 554,645 0 516,834 11.24%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Div 16,377 21,678 15,715 13,159 11,864 11,864 6,985 18.56%
Div Payout % 72.12% 85.47% 71.80% 79.65% 111.42% 111.42% 73.10% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Net Worth 880,740 794,883 594,320 587,809 554,645 0 516,834 11.24%
NOSH 727,884 722,621 571,462 292,442 296,601 296,601 279,415 21.09%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
NP Margin 12.82% 16.50% 21.96% 15.42% 17.53% 17.53% 14.95% -
ROE 2.58% 3.19% 3.68% 2.81% 1.92% 0.00% 1.85% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 25.24 22.12 25.42 60.37 26.56 26.56 29.04 -2.76%
EPS 3.12 3.51 3.83 5.65 3.59 3.59 3.42 -1.81%
DPS 2.25 3.00 2.75 4.50 4.00 4.00 2.50 -2.08%
NAPS 1.21 1.10 1.04 2.01 1.87 0.00 1.8497 -8.13%
Adjusted Per Share Value based on latest NOSH - 292,442
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 24.00 20.88 18.98 23.06 10.29 10.29 10.60 17.74%
EPS 2.97 3.31 2.86 2.16 1.39 1.39 1.25 18.88%
DPS 2.14 2.83 2.05 1.72 1.55 1.55 0.91 18.64%
NAPS 1.1507 1.0385 0.7765 0.768 0.7247 0.00 0.6753 11.24%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 29/01/10 30/01/09 -
Price 1.10 0.855 0.83 0.90 0.68 0.68 0.25 -
P/RPS 4.36 3.87 3.26 1.49 2.56 2.56 0.86 38.33%
P/EPS 35.26 24.36 21.67 15.93 18.94 18.94 7.31 36.96%
EY 2.84 4.11 4.61 6.28 5.28 5.28 13.68 -26.96%
DY 2.05 3.51 3.31 5.00 5.88 5.88 10.00 -27.15%
P/NAPS 0.91 0.78 0.80 0.45 0.36 0.00 0.14 45.37%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 - 24/03/09 -
Price 1.10 0.985 0.87 0.89 0.64 0.00 0.25 -
P/RPS 4.36 4.45 3.42 1.47 2.41 0.00 0.86 38.33%
P/EPS 35.26 28.06 22.72 15.75 17.83 0.00 7.31 36.96%
EY 2.84 3.56 4.40 6.35 5.61 0.00 13.68 -26.96%
DY 2.05 3.05 3.16 5.06 6.25 0.00 10.00 -27.15%
P/NAPS 0.91 0.90 0.84 0.44 0.34 0.00 0.14 45.37%

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