[GLOMAC] YoY Quarter Result on 31-Jul-2013 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -24.56%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 251,420 122,997 106,535 162,271 161,069 127,830 126,310 12.14%
PBT 117,809 30,692 31,009 34,520 33,867 32,353 29,465 25.95%
Tax -31,333 -6,872 -9,058 -9,538 -10,071 -8,723 -7,420 27.10%
NP 86,476 23,820 21,951 24,982 23,796 23,630 22,045 25.55%
-
NP to SH 85,538 21,069 20,845 24,133 20,996 17,871 15,557 32.81%
-
Tax Rate 26.60% 22.39% 29.21% 27.63% 29.74% 26.96% 25.18% -
Total Cost 164,944 99,177 84,584 137,289 137,273 104,200 104,265 7.93%
-
Net Worth 1,080,935 960,287 907,883 830,690 609,561 624,020 567,304 11.33%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,080,935 960,287 907,883 830,690 609,561 624,020 567,304 11.33%
NOSH 720,623 716,632 726,306 716,112 564,408 292,967 292,424 16.20%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 34.40% 19.37% 20.60% 15.40% 14.77% 18.49% 17.45% -
ROE 7.91% 2.19% 2.30% 2.91% 3.44% 2.86% 2.74% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 34.89 17.16 14.67 22.66 28.54 43.63 43.19 -3.49%
EPS 11.87 2.94 2.87 3.37 3.72 6.10 5.32 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.34 1.25 1.16 1.08 2.13 1.94 -4.19%
Adjusted Per Share Value based on latest NOSH - 716,112
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 32.85 16.07 13.92 21.20 21.04 16.70 16.50 12.14%
EPS 11.18 2.75 2.72 3.15 2.74 2.33 2.03 32.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4123 1.2546 1.1862 1.0853 0.7964 0.8153 0.7412 11.33%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.78 0.875 1.20 1.20 0.85 0.89 0.69 -
P/RPS 2.24 5.10 8.18 5.30 2.98 2.04 1.60 5.76%
P/EPS 6.57 29.76 41.81 35.61 22.85 14.59 12.97 -10.70%
EY 15.22 3.36 2.39 2.81 4.38 6.85 7.71 11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.96 1.03 0.79 0.42 0.36 6.31%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 21/09/16 17/09/15 24/09/14 23/09/13 26/09/12 21/09/11 21/09/10 -
Price 0.755 0.86 1.17 1.17 0.79 0.75 0.73 -
P/RPS 2.16 5.01 7.98 5.16 2.77 1.72 1.69 4.17%
P/EPS 6.36 29.25 40.77 34.72 21.24 12.30 13.72 -12.01%
EY 15.72 3.42 2.45 2.88 4.71 8.13 7.29 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.94 1.01 0.73 0.35 0.38 4.67%

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