[GLOMAC] YoY TTM Result on 31-Jan-2014 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -2.2%
YoY- 28.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 612,319 596,651 478,653 737,405 689,777 561,687 547,113 1.89%
PBT 181,768 142,226 132,902 167,843 156,031 137,445 126,388 6.23%
Tax -54,421 -41,335 -46,738 -46,495 -43,853 -35,250 -33,798 8.25%
NP 127,347 100,891 86,164 121,348 112,178 102,195 92,590 5.45%
-
NP to SH 131,802 87,882 79,751 118,034 91,910 78,555 60,523 13.83%
-
Tax Rate 29.94% 29.06% 35.17% 27.70% 28.11% 25.65% 26.74% -
Total Cost 484,972 495,760 392,489 616,057 577,599 459,492 454,523 1.08%
-
Net Worth 720,089 976,916 919,943 880,740 794,883 594,320 584,884 3.52%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 25,222 30,569 33,778 43,003 37,364 23,119 26,412 -0.76%
Div Payout % 19.14% 34.78% 42.36% 36.43% 40.65% 29.43% 43.64% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 720,089 976,916 919,943 880,740 794,883 594,320 584,884 3.52%
NOSH 720,089 718,321 724,365 727,884 722,621 571,462 292,442 16.18%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 20.80% 16.91% 18.00% 16.46% 16.26% 18.19% 16.92% -
ROE 18.30% 9.00% 8.67% 13.40% 11.56% 13.22% 10.35% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 85.03 83.06 66.08 101.31 95.45 98.29 187.08 -12.30%
EPS 18.30 12.23 11.01 16.22 12.72 13.75 20.70 -2.03%
DPS 3.50 4.25 4.65 5.91 5.17 4.05 9.00 -14.55%
NAPS 1.00 1.36 1.27 1.21 1.10 1.04 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 727,884
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 76.53 74.57 59.82 92.17 86.21 70.20 68.38 1.89%
EPS 16.47 10.98 9.97 14.75 11.49 9.82 7.56 13.84%
DPS 3.15 3.82 4.22 5.37 4.67 2.89 3.30 -0.77%
NAPS 0.90 1.221 1.1498 1.1008 0.9935 0.7428 0.731 3.52%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.70 0.835 0.99 1.10 0.855 0.83 0.90 -
P/RPS 0.82 1.01 1.50 1.09 0.90 0.84 0.48 9.32%
P/EPS 3.82 6.83 8.99 6.78 6.72 6.04 4.35 -2.14%
EY 26.15 14.65 11.12 14.74 14.88 16.56 23.00 2.16%
DY 5.00 5.09 4.70 5.37 6.05 4.87 10.00 -10.90%
P/NAPS 0.70 0.61 0.78 0.91 0.78 0.80 0.45 7.63%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 -
Price 0.715 0.83 1.02 1.10 0.985 0.87 0.89 -
P/RPS 0.84 1.00 1.54 1.09 1.03 0.89 0.48 9.76%
P/EPS 3.91 6.78 9.26 6.78 7.74 6.33 4.30 -1.57%
EY 25.60 14.74 10.79 14.74 12.91 15.80 23.25 1.61%
DY 4.90 5.12 4.56 5.37 5.25 4.65 10.11 -11.36%
P/NAPS 0.72 0.61 0.80 0.91 0.90 0.84 0.45 8.14%

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