[GLOMAC] YoY TTM Result on 31-Jan-2008 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 4.48%
YoY- 44.72%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 292,148 306,965 323,726 361,259 279,373 256,233 279,747 0.87%
PBT 67,441 64,162 47,155 64,768 57,105 44,851 54,924 4.18%
Tax -15,534 -16,500 -14,849 -16,803 -22,671 -13,164 -15,978 -0.56%
NP 51,907 47,662 32,306 47,965 34,434 31,687 38,946 5.91%
-
NP to SH 38,939 35,224 29,412 47,114 32,555 30,709 38,946 -0.00%
-
Tax Rate 23.03% 25.72% 31.49% 25.94% 39.70% 29.35% 29.09% -
Total Cost 240,241 259,303 291,420 313,294 244,939 224,546 240,801 -0.04%
-
Net Worth 0 554,645 516,834 509,124 207,375 387,053 340,455 -
Dividend
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 23,728 24,437 12,721 19,005 18,811 19,237 19,389 4.11%
Div Payout % 60.94% 69.38% 43.25% 40.34% 57.78% 62.64% 49.79% -
Equity
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 0 554,645 516,834 509,124 207,375 387,053 340,455 -
NOSH 296,601 296,601 279,415 287,885 207,375 212,514 214,934 6.64%
Ratio Analysis
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 17.77% 15.53% 9.98% 13.28% 12.33% 12.37% 13.92% -
ROE 0.00% 6.35% 5.69% 9.25% 15.70% 7.93% 11.44% -
Per Share
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 98.50 103.49 115.86 125.49 134.72 120.57 130.15 -5.41%
EPS 13.13 11.88 10.53 16.37 15.70 14.45 18.12 -6.23%
DPS 8.00 8.24 4.55 6.60 9.00 9.00 9.00 -2.32%
NAPS 0.00 1.87 1.8497 1.7685 1.00 1.8213 1.584 -
Adjusted Per Share Value based on latest NOSH - 287,885
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 38.17 40.11 42.30 47.20 36.50 33.48 36.55 0.87%
EPS 5.09 4.60 3.84 6.16 4.25 4.01 5.09 0.00%
DPS 3.10 3.19 1.66 2.48 2.46 2.51 2.53 4.14%
NAPS 0.00 0.7247 0.6753 0.6652 0.2709 0.5057 0.4448 -
Price Multiplier on Financial Quarter End Date
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/01/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.68 0.68 0.25 0.67 0.67 0.56 1.05 -
P/RPS 0.69 0.66 0.22 0.53 0.50 0.46 0.81 -3.15%
P/EPS 5.18 5.73 2.38 4.09 4.27 3.88 5.79 -2.20%
EY 19.31 17.46 42.11 24.43 23.43 25.80 17.26 2.26%
DY 11.76 12.12 18.21 9.85 13.43 16.07 8.57 6.52%
P/NAPS 0.00 0.36 0.14 0.38 0.67 0.31 0.66 -
Price Multiplier on Announcement Date
31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date - 23/03/10 24/03/09 28/03/08 28/03/07 28/03/06 31/03/05 -
Price 0.00 0.64 0.25 0.57 0.77 0.62 0.88 -
P/RPS 0.00 0.62 0.22 0.45 0.57 0.51 0.68 -
P/EPS 0.00 5.39 2.38 3.48 4.90 4.29 4.86 -
EY 0.00 18.56 42.11 28.71 20.39 23.31 20.59 -
DY 0.00 12.87 18.21 11.58 11.69 14.52 10.23 -
P/NAPS 0.00 0.34 0.14 0.32 0.77 0.34 0.56 -

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