[GLOMAC] YoY TTM Result on 31-Jul-2010 [#1]

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	682,136	685,645	598,998	387,209	324,705	321,401	322,974	13.25%
YoY %	-0.51%	14.47%	54.70%	19.25%	1.03%	-0.49%	-	-
Horiz. %	211.20%	212.29%	185.46%	119.89%	100.54%	99.51%	100.00%	-
PBT	154,171	162,581	132,380	88,841	62,210	44,251	60,603	16.82%
YoY %	-5.17%	22.81%	49.01%	42.81%	40.58%	-26.98%	-	-
Horiz. %	254.39%	268.27%	218.44%	146.60%	102.65%	73.02%	100.00%	-
Tax	-44,731	-42,823	-38,064	-20,006	-18,481	-13,870	-20,258	14.09%
YoY %	-4.46%	-12.50%	-90.26%	-8.25%	-33.24%	31.53%	-	-
Horiz. %	220.81%	211.39%	187.90%	98.76%	91.23%	68.47%	100.00%	-
NP	109,440	119,758	94,316	68,835	43,729	30,381	40,345	18.07%
YoY %	-8.62%	26.98%	37.02%	57.41%	43.94%	-24.70%	-	-
Horiz. %	271.26%	296.83%	233.77%	170.62%	108.39%	75.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,411	88,285	65,295	49,416	32,551	31,880	39,037	17.98%
YoY %	19.40%	35.21%	32.13%	51.81%	2.10%	-18.33%	-	-
Horiz. %	270.03%	226.16%	167.26%	126.59%	83.38%	81.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	26.34%	28.75%	22.52%	29.71%	31.34%	33.43%	-
YoY %	10.14%	-8.38%	27.66%	-24.20%	-5.20%	-6.25%	-	-
Horiz. %	86.78%	78.79%	86.00%	67.36%	88.87%	93.75%	100.00%	-
Total Cost	572,696	565,887	504,682	318,374	280,976	291,020	282,629	12.47%
YoY %	1.20%	12.13%	58.52%	13.31%	-3.45%	2.97%	-	-
Horiz. %	202.63%	200.22%	178.57%	112.65%	99.42%	102.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	830,690	609,561	585,934	567,304	524,450	512,062	408,088	12.56%
YoY %	36.28%	4.03%	3.28%	8.17%	2.42%	25.48%	-	-
Horiz. %	203.56%	149.37%	143.58%	139.02%	128.51%	125.48%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	48,305	31,401	20,564	36,980	19,559	14,372	18,663	17.15%
YoY %	53.83%	52.70%	-44.39%	89.07%	36.09%	-22.99%	-	-
Horiz. %	258.83%	168.25%	110.19%	198.15%	104.80%	77.01%	100.00%	-
Div Payout %	45.83%	35.57%	31.49%	74.83%	60.09%	45.08%	47.81%	-
YoY %	28.84%	12.96%	-57.92%	24.53%	33.30%	-5.71%	-	-
Horiz. %	95.86%	74.40%	65.86%	156.52%	125.69%	94.29%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	830,690	609,561	585,934	567,304	524,450	512,062	408,088	12.56%
YoY %	36.28%	4.03%	3.28%	8.17%	2.42%	25.48%	-	-
Horiz. %	203.56%	149.37%	143.58%	139.02%	128.51%	125.48%	100.00%	-
NOSH	716,112	564,408	292,967	292,424	278,963	285,860	209,243	22.73%
YoY %	26.88%	92.65%	0.19%	4.83%	-2.41%	36.62%	-	-
Horiz. %	342.24%	269.74%	140.01%	139.75%	133.32%	136.62%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	16.04%	17.47%	15.75%	17.78%	13.47%	9.45%	12.49%	-
YoY %	-8.19%	10.92%	-11.42%	32.00%	42.54%	-24.34%	-	-
Horiz. %	128.42%	139.87%	126.10%	142.35%	107.85%	75.66%	100.00%	-
ROE	12.69%	14.48%	11.14%	8.71%	6.21%	6.23%	9.57%	-
YoY %	-12.36%	29.98%	27.90%	40.26%	-0.32%	-34.90%	-	-
Horiz. %	132.60%	151.31%	116.41%	91.01%	64.89%	65.10%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	95.26	121.48	204.46	132.41	116.40	112.43	154.35	-7.72%
YoY %	-21.58%	-40.58%	54.41%	13.75%	3.53%	-27.16%	-	-
Horiz. %	61.72%	78.70%	132.47%	85.79%	75.41%	72.84%	100.00%	-
EPS	14.72	15.64	22.29	16.90	11.67	11.15	18.66	-3.87%
YoY %	-5.88%	-29.83%	31.89%	44.82%	4.66%	-40.25%	-	-
Horiz. %	78.89%	83.82%	119.45%	90.57%	62.54%	59.75%	100.00%	-
DPS	6.75	5.56	7.00	12.50	7.00	5.03	9.00	-4.67%
YoY %	21.40%	-20.57%	-44.00%	78.57%	39.17%	-44.11%	-	-
Horiz. %	75.00%	61.78%	77.78%	138.89%	77.78%	55.89%	100.00%	-
NAPS	1.16	1.08	2.00	1.94	1.88	1.7913	1.9503	-8.28%
YoY %	7.41%	-46.00%	3.09%	3.19%	4.95%	-8.15%	-	-
Horiz. %	59.48%	55.38%	102.55%	99.47%	96.40%	91.85%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 292,424
RPS	85.26	85.70	74.87	48.40	40.58	40.17	40.37	13.25%
YoY %	-0.51%	14.47%	54.69%	19.27%	1.02%	-0.50%	-	-
Horiz. %	211.20%	212.29%	185.46%	119.89%	100.52%	99.50%	100.00%	-
EPS	13.17	11.03	8.16	6.18	4.07	3.98	4.88	17.97%
YoY %	19.40%	35.17%	32.04%	51.84%	2.26%	-18.44%	-	-
Horiz. %	269.88%	226.02%	167.21%	126.64%	83.40%	81.56%	100.00%	-
DPS	6.04	3.92	2.57	4.62	2.44	1.80	2.33	17.18%
YoY %	54.08%	52.53%	-44.37%	89.34%	35.56%	-22.75%	-	-
Horiz. %	259.23%	168.24%	110.30%	198.28%	104.72%	77.25%	100.00%	-
NAPS	1.0382	0.7619	0.7323	0.7091	0.6555	0.64	0.5101	12.56%
YoY %	36.26%	4.04%	3.27%	8.18%	2.42%	25.47%	-	-
Horiz. %	203.53%	149.36%	143.56%	139.01%	128.50%	125.47%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	1.20	0.85	0.89	0.69	0.47	0.38	0.92	-
P/RPS	1.26	0.70	0.44	0.52	0.40	0.34	0.60	13.14%
YoY %	80.00%	59.09%	-15.38%	30.00%	17.65%	-43.33%	-	-
Horiz. %	210.00%	116.67%	73.33%	86.67%	66.67%	56.67%	100.00%	-
P/EPS	8.15	5.43	3.99	4.08	4.03	3.41	4.93	8.73%
YoY %	50.09%	36.09%	-2.21%	1.24%	18.18%	-30.83%	-	-
Horiz. %	165.31%	110.14%	80.93%	82.76%	81.74%	69.17%	100.00%	-
EY	12.27	18.40	25.04	24.49	24.83	29.35	20.28	-8.02%
YoY %	-33.32%	-26.52%	2.25%	-1.37%	-15.40%	44.72%	-	-
Horiz. %	60.50%	90.73%	123.47%	120.76%	122.44%	144.72%	100.00%	-
DY	5.62	6.55	7.87	18.12	14.89	13.23	9.78	-8.81%
YoY %	-14.20%	-16.77%	-56.57%	21.69%	12.55%	35.28%	-	-
Horiz. %	57.46%	66.97%	80.47%	185.28%	152.25%	135.28%	100.00%	-
P/NAPS	1.03	0.79	0.45	0.36	0.25	0.21	0.47	13.95%
YoY %	30.38%	75.56%	25.00%	44.00%	19.05%	-55.32%	-	-
Horiz. %	219.15%	168.09%	95.74%	76.60%	53.19%	44.68%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	23/09/13	26/09/12	21/09/11	-	28/09/09	24/09/08	26/09/07	-
Price	1.17	0.79	0.75	0.00	0.61	0.31	0.68	-
P/RPS	1.23	0.65	0.37	0.00	0.52	0.28	0.44	18.66%
YoY %	89.23%	75.68%	0.00%	0.00%	85.71%	-36.36%	-	-
Horiz. %	279.55%	147.73%	84.09%	0.00%	118.18%	63.64%	100.00%	-
P/EPS	7.95	5.05	3.37	0.00	5.23	2.78	3.64	13.89%
YoY %	57.43%	49.85%	0.00%	0.00%	88.13%	-23.63%	-	-
Horiz. %	218.41%	138.74%	92.58%	0.00%	143.68%	76.37%	100.00%	-
EY	12.58	19.80	29.72	0.00	19.13	35.98	27.44	-12.17%
YoY %	-36.46%	-33.38%	0.00%	0.00%	-46.83%	31.12%	-	-
Horiz. %	45.85%	72.16%	108.31%	0.00%	69.72%	131.12%	100.00%	-
DY	5.77	7.04	9.33	0.00	11.48	16.22	13.24	-12.91%
YoY %	-18.04%	-24.54%	0.00%	0.00%	-29.22%	22.51%	-	-
Horiz. %	43.58%	53.17%	70.47%	0.00%	86.71%	122.51%	100.00%	-
P/NAPS	1.01	0.73	0.38	0.00	0.32	0.17	0.35	19.29%
YoY %	38.36%	92.11%	0.00%	0.00%	88.24%	-51.43%	-	-
Horiz. %	288.57%	208.57%	108.57%	0.00%	91.43%	48.57%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 10 July 2024

MQ Trader

MQ Trading Signals

2024-07-10 16:50:00

EMA 5

10 Mins

SELL

2024-07-10 16:50:00

EMA 5

5 Mins

SELL

2024-07-10 16:40:00

ADX

5 Mins

SELL

2024-07-10 16:30:00

EMA 5

10 Mins

BUY

2024-07-10 16:10:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

ARMADA

BUMI ARMADA BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

993

SALCON

SALCON BHD

908

GENTING

GENTING BHD

886

GENM

GENTING MALAYSIA BERHAD

756

JCY

JCY INTERNATIONAL BERHAD

741

JPG

JOHOR PLANTATIONS GROUP BERHAD

725

MAYBANK

MALAYAN BANKING BHD

716

PBBANK

PUBLIC BANK BHD

701

SAPNRG

SAPURA ENERGY BERHAD

660

Daily Stocks

HSI-CXV

0.07

-0.005

153,277,100

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.145

-0.005

128,080,500

SALCON-WB

0.095

-0.025

121,410,800

DATAPRP

0.245

+0.035

109,781,400

AHB-WC

0.08

0.00

106,280,300

WCT

1.05

+0.08

81,764,000

EDUSPEC-OR

0.005

0.00

75,002,700

JAKS

0.18

+0.01

70,087,500

HSI-CXN

0.13

-0.005

63,729,300

More active Stocks

NESTLE

122.70

+0.30

43,400

MCEMENT

5.55

+0.27

4,604,000

BKAWAN

19.80

+0.20

16,400

GAMUDA

7.52

+0.19

14,040,800

HEIM

22.08

+0.18

301,500

FRONTKN

4.74

+0.17

9,526,200

GCB

4.16

+0.15

2,697,900

AORB

3.36

+0.13

9,100

CIMB

7.09

+0.12

36,277,600

6.94

+0.12

10,027,800

More gainer Stocks

DLADY

33.66

-0.74

121,000

MPI

40.00

-0.26

230,400

F&N

31.14

-0.24

281,600

ORIENT

6.97

-0.18

1,220,900

ANNJOO

1.17

-0.17

11,888,100

HLBANK

19.12

-0.14

1,485,000

KLUANG

6.06

-0.14

15,200

HSI-CYE

0.155

-0.125

88,500

PETDAG

17.20

-0.12

525,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More