[GLOMAC] YoY TTM Result on 30-Apr-2003 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 1.46%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 285,478 261,913 320,160 212,663 171,405 110,014 64,189 28.22%
PBT 56,956 54,503 57,310 43,125 27,619 24,878 8,557 37.13%
Tax -17,769 -14,443 -18,586 -13,572 -8,543 -7,129 250 -
NP 39,187 40,060 38,724 29,553 19,076 17,749 8,807 28.23%
-
NP to SH 37,388 40,060 38,724 29,553 19,076 17,749 8,807 27.23%
-
Tax Rate 31.20% 26.50% 32.43% 31.47% 30.93% 28.66% -2.92% -
Total Cost 246,291 221,853 281,436 183,110 152,329 92,265 55,382 28.22%
-
Net Worth 395,307 346,683 325,183 262,548 236,040 225,410 126,007 20.98%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 19,017 19,333 15,313 12,000 14,999 11,253 - -
Div Payout % 50.87% 48.26% 39.55% 40.61% 78.63% 63.40% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 395,307 346,683 325,183 262,548 236,040 225,410 126,007 20.98%
NOSH 210,337 214,731 215,839 149,976 149,847 149,933 82,185 16.94%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 13.73% 15.30% 12.10% 13.90% 11.13% 16.13% 13.72% -
ROE 9.46% 11.56% 11.91% 11.26% 8.08% 7.87% 6.99% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 135.72 121.97 148.33 141.80 114.39 73.38 78.10 9.64%
EPS 17.78 18.66 17.94 19.71 12.73 11.84 10.72 8.79%
DPS 9.00 9.00 7.09 8.00 10.00 7.51 0.00 -
NAPS 1.8794 1.6145 1.5066 1.7506 1.5752 1.5034 1.5332 3.44%
Adjusted Per Share Value based on latest NOSH - 149,976
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 37.30 34.22 41.83 27.79 22.39 14.37 8.39 28.21%
EPS 4.88 5.23 5.06 3.86 2.49 2.32 1.15 27.22%
DPS 2.48 2.53 2.00 1.57 1.96 1.47 0.00 -
NAPS 0.5165 0.453 0.4249 0.343 0.3084 0.2945 0.1646 20.98%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - -
Price 0.66 0.81 1.50 0.75 0.97 0.48 0.00 -
P/RPS 0.49 0.66 1.01 0.53 0.85 0.65 0.00 -
P/EPS 3.71 4.34 8.36 3.81 7.62 4.05 0.00 -
EY 26.93 23.03 11.96 26.27 13.12 24.66 0.00 -
DY 13.64 11.11 4.73 10.67 10.31 15.64 0.00 -
P/NAPS 0.35 0.50 1.00 0.43 0.62 0.32 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 29/06/05 13/08/04 30/06/03 27/06/02 29/06/01 - -
Price 0.57 0.63 1.16 0.84 0.81 0.44 0.00 -
P/RPS 0.42 0.52 0.78 0.59 0.71 0.60 0.00 -
P/EPS 3.21 3.38 6.47 4.26 6.36 3.72 0.00 -
EY 31.18 29.61 15.47 23.46 15.72 26.90 0.00 -
DY 15.79 14.29 6.12 9.52 12.35 17.06 0.00 -
P/NAPS 0.30 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