[GLOMAC] YoY TTM Result on 30-Apr-2013 [#4]

Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 11.28%
YoY- 20.1%
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 616,603 473,254 676,661 680,934 652,406 597,478 336,533 10.60%
PBT 122,407 142,818 157,281 153,518 161,067 129,492 75,727 8.32%
Tax -36,747 -47,266 -44,393 -45,264 -41,475 -36,761 -16,673 14.06%
NP 85,660 95,552 112,888 108,254 119,592 92,731 59,054 6.38%
-
NP to SH 80,925 87,016 108,380 102,274 85,160 62,981 43,161 11.03%
-
Tax Rate 30.02% 33.10% 28.23% 29.48% 25.75% 28.39% 22.02% -
Total Cost 530,943 377,702 563,773 572,680 532,814 504,747 277,479 11.41%
-
Net Worth 995,052 943,393 888,143 760,756 638,859 592,362 553,644 10.25%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 28,787 30,690 35,669 48,305 31,401 20,564 36,980 -4.08%
Div Payout % 35.57% 35.27% 32.91% 47.23% 36.87% 32.65% 85.68% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 995,052 943,393 888,143 760,756 638,859 592,362 553,644 10.25%
NOSH 721,052 720,147 727,986 760,756 570,410 296,181 294,491 16.07%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 13.89% 20.19% 16.68% 15.90% 18.33% 15.52% 17.55% -
ROE 8.13% 9.22% 12.20% 13.44% 13.33% 10.63% 7.80% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 85.51 65.72 92.95 89.51 114.37 201.73 114.28 -4.71%
EPS 11.22 12.08 14.89 13.44 14.93 21.26 14.66 -4.35%
DPS 4.00 4.25 4.90 6.35 5.51 7.00 12.56 -17.34%
NAPS 1.38 1.31 1.22 1.00 1.12 2.00 1.88 -5.01%
Adjusted Per Share Value based on latest NOSH - 760,756
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 80.54 61.81 88.38 88.94 85.21 78.04 43.96 10.60%
EPS 10.57 11.37 14.16 13.36 11.12 8.23 5.64 11.02%
DPS 3.76 4.01 4.66 6.31 4.10 2.69 4.83 -4.08%
NAPS 1.2997 1.2322 1.16 0.9936 0.8344 0.7737 0.7231 10.25%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.815 0.96 1.10 0.94 0.83 0.93 0.69 -
P/RPS 0.95 1.46 1.18 1.05 0.73 0.46 0.60 7.95%
P/EPS 7.26 7.94 7.39 6.99 5.56 4.37 4.71 7.47%
EY 13.77 12.59 13.53 14.30 17.99 22.86 21.24 -6.96%
DY 4.91 4.43 4.45 6.75 6.63 7.53 18.20 -19.60%
P/NAPS 0.59 0.73 0.90 0.94 0.74 0.47 0.37 8.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 - -
Price 0.755 0.795 1.05 1.09 0.84 0.90 0.00 -
P/RPS 0.88 1.21 1.13 1.22 0.73 0.45 0.00 -
P/EPS 6.73 6.58 7.05 8.11 5.63 4.23 0.00 -
EY 14.87 15.20 14.18 12.33 17.77 23.63 0.00 -
DY 5.30 5.35 4.67 5.83 6.55 7.78 0.00 -
P/NAPS 0.55 0.61 0.86 1.09 0.75 0.45 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