[GLOMAC] YoY TTM Result on 31-Jan-2006 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -8.59%
YoY- -21.15%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 323,726 361,259 279,373 256,233 279,747 303,129 208,573 7.59%
PBT 47,155 64,768 57,105 44,851 54,924 52,990 41,633 2.09%
Tax -14,849 -16,803 -22,671 -13,164 -15,978 -16,808 -12,505 2.90%
NP 32,306 47,965 34,434 31,687 38,946 36,182 29,128 1.73%
-
NP to SH 29,412 47,114 32,555 30,709 38,946 36,182 29,128 0.16%
-
Tax Rate 31.49% 25.94% 39.70% 29.35% 29.09% 31.72% 30.04% -
Total Cost 291,420 313,294 244,939 224,546 240,801 266,947 179,445 8.40%
-
Net Worth 516,834 509,124 207,375 387,053 340,455 297,233 259,460 12.15%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 12,721 19,005 18,811 19,237 19,389 12,020 11,994 0.98%
Div Payout % 43.25% 40.34% 57.78% 62.64% 49.79% 33.22% 41.18% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 516,834 509,124 207,375 387,053 340,455 297,233 259,460 12.15%
NOSH 279,415 287,885 207,375 212,514 214,934 150,719 150,063 10.90%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 9.98% 13.28% 12.33% 12.37% 13.92% 11.94% 13.97% -
ROE 5.69% 9.25% 15.70% 7.93% 11.44% 12.17% 11.23% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 115.86 125.49 134.72 120.57 130.15 201.12 138.99 -2.98%
EPS 10.53 16.37 15.70 14.45 18.12 24.01 19.41 -9.68%
DPS 4.55 6.60 9.00 9.00 9.00 8.00 8.00 -8.96%
NAPS 1.8497 1.7685 1.00 1.8213 1.584 1.9721 1.729 1.12%
Adjusted Per Share Value based on latest NOSH - 212,514
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 42.30 47.20 36.50 33.48 36.55 39.60 27.25 7.59%
EPS 3.84 6.16 4.25 4.01 5.09 4.73 3.81 0.13%
DPS 1.66 2.48 2.46 2.51 2.53 1.57 1.57 0.93%
NAPS 0.6753 0.6652 0.2709 0.5057 0.4448 0.3883 0.339 12.15%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.25 0.67 0.67 0.56 1.05 1.45 0.72 -
P/RPS 0.22 0.53 0.50 0.46 0.81 0.72 0.52 -13.34%
P/EPS 2.38 4.09 4.27 3.88 5.79 6.04 3.71 -7.12%
EY 42.11 24.43 23.43 25.80 17.26 16.56 26.96 7.70%
DY 18.21 9.85 13.43 16.07 8.57 5.52 11.11 8.57%
P/NAPS 0.14 0.38 0.67 0.31 0.66 0.74 0.42 -16.71%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 24/03/09 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 -
Price 0.25 0.57 0.77 0.62 0.88 1.65 0.62 -
P/RPS 0.22 0.45 0.57 0.51 0.68 0.82 0.45 -11.23%
P/EPS 2.38 3.48 4.90 4.29 4.86 6.87 3.19 -4.76%
EY 42.11 28.71 20.39 23.31 20.59 14.55 31.31 5.05%
DY 18.21 11.58 11.69 14.52 10.23 4.85 12.90 5.90%
P/NAPS 0.14 0.32 0.77 0.34 0.56 0.84 0.36 -14.55%

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