[GLOMAC] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -1.08%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 279,373 256,233 279,747 303,129 208,573 135,627 134,604 12.93%
PBT 57,105 44,851 54,924 52,990 41,633 25,368 23,687 15.78%
Tax -22,671 -13,164 -15,978 -16,808 -12,505 -7,738 -5,884 25.19%
NP 34,434 31,687 38,946 36,182 29,128 17,630 17,803 11.61%
-
NP to SH 32,555 30,709 38,946 36,182 29,128 17,630 17,803 10.57%
-
Tax Rate 39.70% 29.35% 29.09% 31.72% 30.04% 30.50% 24.84% -
Total Cost 244,939 224,546 240,801 266,947 179,445 117,997 116,801 13.12%
-
Net Worth 207,375 387,053 340,455 297,233 259,460 235,254 229,322 -1.66%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 18,811 19,237 19,389 12,020 11,994 7,504 7,504 16.54%
Div Payout % 57.78% 62.64% 49.79% 33.22% 41.18% 42.56% 42.16% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 207,375 387,053 340,455 297,233 259,460 235,254 229,322 -1.66%
NOSH 207,375 212,514 214,934 150,719 150,063 149,852 150,099 5.53%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 12.33% 12.37% 13.92% 11.94% 13.97% 13.00% 13.23% -
ROE 15.70% 7.93% 11.44% 12.17% 11.23% 7.49% 7.76% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 134.72 120.57 130.15 201.12 138.99 90.51 89.68 7.01%
EPS 15.70 14.45 18.12 24.01 19.41 11.76 11.86 4.78%
DPS 9.00 9.00 9.00 8.00 8.00 5.00 5.00 10.28%
NAPS 1.00 1.8213 1.584 1.9721 1.729 1.5699 1.5278 -6.81%
Adjusted Per Share Value based on latest NOSH - 150,719
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 34.92 32.03 34.96 37.89 26.07 16.95 16.82 12.94%
EPS 4.07 3.84 4.87 4.52 3.64 2.20 2.23 10.54%
DPS 2.35 2.40 2.42 1.50 1.50 0.94 0.94 16.49%
NAPS 0.2592 0.4838 0.4255 0.3715 0.3243 0.294 0.2866 -1.66%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.67 0.56 1.05 1.45 0.72 1.14 0.61 -
P/RPS 0.50 0.46 0.81 0.72 0.52 1.26 0.68 -4.99%
P/EPS 4.27 3.88 5.79 6.04 3.71 9.69 5.14 -3.04%
EY 23.43 25.80 17.26 16.56 26.96 10.32 19.44 3.15%
DY 13.43 16.07 8.57 5.52 11.11 4.39 8.20 8.56%
P/NAPS 0.67 0.31 0.66 0.74 0.42 0.73 0.40 8.97%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 -
Price 0.77 0.62 0.88 1.65 0.62 0.94 0.53 -
P/RPS 0.57 0.51 0.68 0.82 0.45 1.04 0.59 -0.57%
P/EPS 4.90 4.29 4.86 6.87 3.19 7.99 4.47 1.54%
EY 20.39 23.31 20.59 14.55 31.31 12.52 22.38 -1.53%
DY 11.69 14.52 10.23 4.85 12.90 5.32 9.43 3.64%
P/NAPS 0.77 0.34 0.56 0.84 0.36 0.60 0.35 14.03%

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