[GLOMAC] YoY TTM Result on 31-Jul-2009 [#1]

Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 1.68%
YoY- 2.1%
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 685,645 598,998 387,209 324,705 321,401 322,974 291,733 15.29%
PBT 162,581 132,380 88,841 62,210 44,251 60,603 57,057 19.04%
Tax -42,823 -38,064 -20,006 -18,481 -13,870 -20,258 -18,252 15.25%
NP 119,758 94,316 68,835 43,729 30,381 40,345 38,805 20.64%
-
NP to SH 88,285 65,295 49,416 32,551 31,880 39,037 37,428 15.36%
-
Tax Rate 26.34% 28.75% 22.52% 29.71% 31.34% 33.43% 31.99% -
Total Cost 565,887 504,682 318,374 280,976 291,020 282,629 252,928 14.34%
-
Net Worth 609,561 585,934 567,304 524,450 512,062 408,088 382,808 8.05%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 31,401 20,564 36,980 19,559 14,372 18,663 19,017 8.70%
Div Payout % 35.57% 31.49% 74.83% 60.09% 45.08% 47.81% 50.81% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 609,561 585,934 567,304 524,450 512,062 408,088 382,808 8.05%
NOSH 564,408 292,967 292,424 278,963 285,860 209,243 209,059 17.98%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 17.47% 15.75% 17.78% 13.47% 9.45% 12.49% 13.30% -
ROE 14.48% 11.14% 8.71% 6.21% 6.23% 9.57% 9.78% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 121.48 204.46 132.41 116.40 112.43 154.35 139.55 -2.28%
EPS 15.64 22.29 16.90 11.67 11.15 18.66 17.90 -2.22%
DPS 5.56 7.00 12.50 7.00 5.03 9.00 9.10 -7.87%
NAPS 1.08 2.00 1.94 1.88 1.7913 1.9503 1.8311 -8.41%
Adjusted Per Share Value based on latest NOSH - 278,963
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 89.55 78.24 50.57 42.41 41.98 42.18 38.10 15.29%
EPS 11.53 8.53 6.45 4.25 4.16 5.10 4.89 15.35%
DPS 4.10 2.69 4.83 2.55 1.88 2.44 2.48 8.73%
NAPS 0.7962 0.7653 0.741 0.685 0.6688 0.533 0.50 8.05%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.85 0.89 0.69 0.47 0.38 0.92 0.60 -
P/RPS 0.70 0.44 0.52 0.40 0.34 0.60 0.43 8.45%
P/EPS 5.43 3.99 4.08 4.03 3.41 4.93 3.35 8.37%
EY 18.40 25.04 24.49 24.83 29.35 20.28 29.84 -7.73%
DY 6.55 7.87 18.12 14.89 13.23 9.78 15.16 -13.04%
P/NAPS 0.79 0.45 0.36 0.25 0.21 0.47 0.33 15.64%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 21/09/11 - 28/09/09 24/09/08 26/09/07 27/09/06 -
Price 0.79 0.75 0.00 0.61 0.31 0.68 0.52 -
P/RPS 0.65 0.37 0.00 0.52 0.28 0.44 0.37 9.83%
P/EPS 5.05 3.37 0.00 5.23 2.78 3.64 2.90 9.67%
EY 19.80 29.72 0.00 19.13 35.98 27.44 34.43 -8.80%
DY 7.04 9.33 0.00 11.48 16.22 13.24 17.49 -14.06%
P/NAPS 0.73 0.38 0.00 0.32 0.17 0.35 0.28 17.29%

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