[GLOMAC] YoY Quarter Result on 31-Jan-2014 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -42.07%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 87,493 158,131 110,956 183,720 159,850 145,287 176,535 -11.03%
PBT 9,740 34,179 42,481 35,455 37,034 42,950 40,120 -21.00%
Tax -4,410 -10,325 -16,671 -11,908 -10,658 -11,052 -12,894 -16.36%
NP 5,330 23,854 25,810 23,547 26,376 31,898 27,226 -23.78%
-
NP to SH 5,372 19,682 23,397 22,710 25,364 21,887 16,523 -17.06%
-
Tax Rate 45.28% 30.21% 39.24% 33.59% 28.78% 25.73% 32.14% -
Total Cost 82,163 134,277 85,146 160,173 133,474 113,389 149,309 -9.46%
-
Net Worth 1,087,334 976,916 919,943 880,740 794,883 594,320 587,809 10.78%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 10,801 14,366 14,487 16,377 21,678 15,715 13,159 -3.23%
Div Payout % 201.07% 72.99% 61.92% 72.12% 85.47% 71.80% 79.65% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,087,334 976,916 919,943 880,740 794,883 594,320 587,809 10.78%
NOSH 727,821 718,321 724,365 727,884 722,621 571,462 292,442 16.39%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 6.09% 15.08% 23.26% 12.82% 16.50% 21.96% 15.42% -
ROE 0.49% 2.01% 2.54% 2.58% 3.19% 3.68% 2.81% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 12.15 22.01 15.32 25.24 22.12 25.42 60.37 -23.42%
EPS 0.75 2.74 3.23 3.12 3.51 3.83 5.65 -28.55%
DPS 1.50 2.00 2.00 2.25 3.00 2.75 4.50 -16.71%
NAPS 1.51 1.36 1.27 1.21 1.10 1.04 2.01 -4.65%
Adjusted Per Share Value based on latest NOSH - 727,884
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 11.43 20.66 14.50 24.00 20.88 18.98 23.06 -11.02%
EPS 0.70 2.57 3.06 2.97 3.31 2.86 2.16 -17.10%
DPS 1.41 1.88 1.89 2.14 2.83 2.05 1.72 -3.25%
NAPS 1.4206 1.2764 1.2019 1.1507 1.0385 0.7765 0.768 10.78%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.70 0.835 0.99 1.10 0.855 0.83 0.90 -
P/RPS 5.76 3.79 6.46 4.36 3.87 3.26 1.49 25.25%
P/EPS 93.83 30.47 30.65 35.26 24.36 21.67 15.93 34.34%
EY 1.07 3.28 3.26 2.84 4.11 4.61 6.28 -25.52%
DY 2.14 2.40 2.02 2.05 3.51 3.31 5.00 -13.17%
P/NAPS 0.46 0.61 0.78 0.91 0.78 0.80 0.45 0.36%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 -
Price 0.715 0.83 1.02 1.10 0.985 0.87 0.89 -
P/RPS 5.88 3.77 6.66 4.36 4.45 3.42 1.47 25.96%
P/EPS 95.84 30.29 31.58 35.26 28.06 22.72 15.75 35.08%
EY 1.04 3.30 3.17 2.84 3.56 4.40 6.35 -26.01%
DY 2.10 2.41 1.96 2.05 3.05 3.16 5.06 -13.62%
P/NAPS 0.47 0.61 0.80 0.91 0.90 0.84 0.44 1.10%

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