[GLOMAC] YoY TTM Result on 31-Jan-2001 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Jan-2001 [#3]
Profit Trend
QoQ- 1.27%
YoY- 314.51%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 303,129 208,573 135,627 134,604 12,826 120.36%
PBT 52,990 41,633 25,368 23,687 3,546 96.52%
Tax -16,808 -12,505 -7,738 -5,884 749 -
NP 36,182 29,128 17,630 17,803 4,295 70.30%
-
NP to SH 36,182 29,128 17,630 17,803 4,295 70.30%
-
Tax Rate 31.72% 30.04% 30.50% 24.84% -21.12% -
Total Cost 266,947 179,445 117,997 116,801 8,531 136.37%
-
Net Worth 297,233 259,460 235,254 229,322 0 -
Dividend
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 12,020 11,994 7,504 7,504 - -
Div Payout % 33.22% 41.18% 42.56% 42.16% - -
Equity
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 297,233 259,460 235,254 229,322 0 -
NOSH 150,719 150,063 149,852 150,099 76,017 18.64%
Ratio Analysis
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 11.94% 13.97% 13.00% 13.23% 33.49% -
ROE 12.17% 11.23% 7.49% 7.76% 0.00% -
Per Share
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 201.12 138.99 90.51 89.68 16.87 85.73%
EPS 24.01 19.41 11.76 11.86 5.65 43.54%
DPS 8.00 8.00 5.00 5.00 0.00 -
NAPS 1.9721 1.729 1.5699 1.5278 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,099
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 39.60 27.25 17.72 17.59 1.68 120.22%
EPS 4.73 3.81 2.30 2.33 0.56 70.41%
DPS 1.57 1.57 0.98 0.98 0.00 -
NAPS 0.3883 0.339 0.3074 0.2996 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 1.45 0.72 1.14 0.61 0.00 -
P/RPS 0.72 0.52 1.26 0.68 0.00 -
P/EPS 6.04 3.71 9.69 5.14 0.00 -
EY 16.56 26.96 10.32 19.44 0.00 -
DY 5.52 11.11 4.39 8.20 0.00 -
P/NAPS 0.74 0.42 0.73 0.40 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/03/04 28/03/03 08/03/02 19/03/01 - -
Price 1.65 0.62 0.94 0.53 0.00 -
P/RPS 0.82 0.45 1.04 0.59 0.00 -
P/EPS 6.87 3.19 7.99 4.47 0.00 -
EY 14.55 31.31 12.52 22.38 0.00 -
DY 4.85 12.90 5.32 9.43 0.00 -
P/NAPS 0.84 0.36 0.60 0.35 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