[GLOMAC] YoY TTM Result on 30-Apr-2002 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 8.2%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 261,913 320,160 212,663 171,405 110,014 64,189 32.45%
PBT 54,503 57,310 43,125 27,619 24,878 8,557 44.78%
Tax -14,443 -18,586 -13,572 -8,543 -7,129 250 -
NP 40,060 38,724 29,553 19,076 17,749 8,807 35.36%
-
NP to SH 40,060 38,724 29,553 19,076 17,749 8,807 35.36%
-
Tax Rate 26.50% 32.43% 31.47% 30.93% 28.66% -2.92% -
Total Cost 221,853 281,436 183,110 152,329 92,265 55,382 31.96%
-
Net Worth 346,683 325,183 262,548 236,040 225,410 126,007 22.42%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 19,333 15,313 12,000 14,999 11,253 - -
Div Payout % 48.26% 39.55% 40.61% 78.63% 63.40% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 346,683 325,183 262,548 236,040 225,410 126,007 22.42%
NOSH 214,731 215,839 149,976 149,847 149,933 82,185 21.16%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 15.30% 12.10% 13.90% 11.13% 16.13% 13.72% -
ROE 11.56% 11.91% 11.26% 8.08% 7.87% 6.99% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 121.97 148.33 141.80 114.39 73.38 78.10 9.31%
EPS 18.66 17.94 19.71 12.73 11.84 10.72 11.71%
DPS 9.00 7.09 8.00 10.00 7.51 0.00 -
NAPS 1.6145 1.5066 1.7506 1.5752 1.5034 1.5332 1.03%
Adjusted Per Share Value based on latest NOSH - 149,847
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 32.74 40.02 26.58 21.42 13.75 8.02 32.46%
EPS 5.01 4.84 3.69 2.38 2.22 1.10 35.39%
DPS 2.42 1.91 1.50 1.87 1.41 0.00 -
NAPS 0.4333 0.4064 0.3281 0.295 0.2817 0.1575 22.42%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - -
Price 0.81 1.50 0.75 0.97 0.48 0.00 -
P/RPS 0.66 1.01 0.53 0.85 0.65 0.00 -
P/EPS 4.34 8.36 3.81 7.62 4.05 0.00 -
EY 23.03 11.96 26.27 13.12 24.66 0.00 -
DY 11.11 4.73 10.67 10.31 15.64 0.00 -
P/NAPS 0.50 1.00 0.43 0.62 0.32 0.00 -
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/06/05 13/08/04 30/06/03 27/06/02 29/06/01 - -
Price 0.63 1.16 0.84 0.81 0.44 0.00 -
P/RPS 0.52 0.78 0.59 0.71 0.60 0.00 -
P/EPS 3.38 6.47 4.26 6.36 3.72 0.00 -
EY 29.61 15.47 23.46 15.72 26.90 0.00 -
DY 14.29 6.12 9.52 12.35 17.06 0.00 -
P/NAPS 0.39 0.77 0.48 0.51 0.29 0.00 -

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