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

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 14.49%
YoY- 51.81%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 682,136 685,645 598,998 387,209 324,705 321,401 322,974 13.25%
PBT 154,171 162,581 132,380 88,841 62,210 44,251 60,603 16.82%
Tax -44,731 -42,823 -38,064 -20,006 -18,481 -13,870 -20,258 14.09%
NP 109,440 119,758 94,316 68,835 43,729 30,381 40,345 18.07%
-
NP to SH 105,411 88,285 65,295 49,416 32,551 31,880 39,037 17.98%
-
Tax Rate 29.01% 26.34% 28.75% 22.52% 29.71% 31.34% 33.43% -
Total Cost 572,696 565,887 504,682 318,374 280,976 291,020 282,629 12.47%
-
Net Worth 830,690 609,561 585,934 567,304 524,450 512,062 408,088 12.56%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 48,305 31,401 20,564 36,980 19,559 14,372 18,663 17.15%
Div Payout % 45.83% 35.57% 31.49% 74.83% 60.09% 45.08% 47.81% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 830,690 609,561 585,934 567,304 524,450 512,062 408,088 12.56%
NOSH 716,112 564,408 292,967 292,424 278,963 285,860 209,243 22.73%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 16.04% 17.47% 15.75% 17.78% 13.47% 9.45% 12.49% -
ROE 12.69% 14.48% 11.14% 8.71% 6.21% 6.23% 9.57% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 95.26 121.48 204.46 132.41 116.40 112.43 154.35 -7.72%
EPS 14.72 15.64 22.29 16.90 11.67 11.15 18.66 -3.87%
DPS 6.75 5.56 7.00 12.50 7.00 5.03 9.00 -4.67%
NAPS 1.16 1.08 2.00 1.94 1.88 1.7913 1.9503 -8.28%
Adjusted Per Share Value based on latest NOSH - 292,424
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 89.12 89.58 78.26 50.59 42.42 41.99 42.20 13.25%
EPS 13.77 11.53 8.53 6.46 4.25 4.17 5.10 17.98%
DPS 6.31 4.10 2.69 4.83 2.56 1.88 2.44 17.14%
NAPS 1.0853 0.7964 0.7655 0.7412 0.6852 0.669 0.5332 12.56%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
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%
P/EPS 8.15 5.43 3.99 4.08 4.03 3.41 4.93 8.73%
EY 12.27 18.40 25.04 24.49 24.83 29.35 20.28 -8.02%
DY 5.62 6.55 7.87 18.12 14.89 13.23 9.78 -8.81%
P/NAPS 1.03 0.79 0.45 0.36 0.25 0.21 0.47 13.95%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
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%
P/EPS 7.95 5.05 3.37 0.00 5.23 2.78 3.64 13.89%
EY 12.58 19.80 29.72 0.00 19.13 35.98 27.44 -12.17%
DY 5.77 7.04 9.33 0.00 11.48 16.22 13.24 -12.91%
P/NAPS 1.01 0.73 0.38 0.00 0.32 0.17 0.35 19.29%

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