[GLOMAC] YoY TTM Result on 31-Jul-2002 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 7.9%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 243,151 298,158 258,885 184,580 111,794 90,283 21.90%
PBT 46,048 57,252 49,904 29,654 25,309 14,242 26.43%
Tax -11,335 -18,772 -15,699 -9,071 -7,263 -1,561 48.63%
NP 34,713 38,480 34,205 20,583 18,046 12,681 22.29%
-
NP to SH 34,157 38,480 34,205 20,583 18,046 12,681 21.90%
-
Tax Rate 24.62% 32.79% 31.46% 30.59% 28.70% 10.96% -
Total Cost 208,438 259,678 224,680 163,997 93,748 77,602 21.83%
-
Net Worth 214,068 330,846 272,762 247,000 229,585 197,466 1.62%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 19,333 15,313 12,000 11,248 11,253 - -
Div Payout % 56.60% 39.80% 35.08% 54.65% 62.36% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 214,068 330,846 272,762 247,000 229,585 197,466 1.62%
NOSH 214,068 216,437 149,927 149,815 150,035 134,513 9.73%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 14.28% 12.91% 13.21% 11.15% 16.14% 14.05% -
ROE 15.96% 11.63% 12.54% 8.33% 7.86% 6.42% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 113.59 137.76 172.67 123.21 74.51 67.12 11.08%
EPS 15.96 17.78 22.81 13.74 12.03 9.43 11.09%
DPS 9.00 7.08 8.00 7.50 7.50 0.00 -
NAPS 1.00 1.5286 1.8193 1.6487 1.5302 1.468 -7.38%
Adjusted Per Share Value based on latest NOSH - 149,815
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 31.77 38.96 33.82 24.12 14.61 11.80 21.89%
EPS 4.46 5.03 4.47 2.69 2.36 1.66 21.84%
DPS 2.53 2.00 1.57 1.47 1.47 0.00 -
NAPS 0.2797 0.4323 0.3564 0.3227 0.30 0.258 1.62%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.75 1.22 1.00 0.84 0.47 0.69 -
P/RPS 0.66 0.89 0.58 0.68 0.63 1.03 -8.51%
P/EPS 4.70 6.86 4.38 6.11 3.91 7.32 -8.47%
EY 21.27 14.57 22.81 16.36 25.59 13.66 9.25%
DY 12.00 5.80 8.00 8.93 15.96 0.00 -
P/NAPS 0.75 0.80 0.55 0.51 0.31 0.47 9.79%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/05 27/09/04 29/09/03 23/09/02 25/09/01 - -
Price 0.65 0.88 1.11 0.75 0.44 0.00 -
P/RPS 0.57 0.64 0.64 0.61 0.59 0.00 -
P/EPS 4.07 4.95 4.87 5.46 3.66 0.00 -
EY 24.55 20.20 20.55 18.32 27.34 0.00 -
DY 13.85 8.04 7.21 10.00 17.05 0.00 -
P/NAPS 0.65 0.58 0.61 0.45 0.29 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