[GLOMAC] YoY TTM Result on 31-Jul-2011 [#1]

Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 3.67%
YoY- 32.13%
Quarter Report
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 620,925 682,136 685,645 598,998 387,209 324,705 321,401 11.59%
PBT 153,770 154,171 162,581 132,380 88,841 62,210 44,251 23.06%
Tax -43,913 -44,731 -42,823 -38,064 -20,006 -18,481 -13,870 21.16%
NP 109,857 109,440 119,758 94,316 68,835 43,729 30,381 23.87%
-
NP to SH 105,092 105,411 88,285 65,295 49,416 32,551 31,880 21.98%
-
Tax Rate 28.56% 29.01% 26.34% 28.75% 22.52% 29.71% 31.34% -
Total Cost 511,068 572,696 565,887 504,682 318,374 280,976 291,020 9.83%
-
Net Worth 907,883 830,690 609,561 585,934 567,304 524,450 512,062 10.01%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 35,669 48,305 31,401 20,564 36,980 19,559 14,372 16.34%
Div Payout % 33.94% 45.83% 35.57% 31.49% 74.83% 60.09% 45.08% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 907,883 830,690 609,561 585,934 567,304 524,450 512,062 10.01%
NOSH 726,306 716,112 564,408 292,967 292,424 278,963 285,860 16.80%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 17.69% 16.04% 17.47% 15.75% 17.78% 13.47% 9.45% -
ROE 11.58% 12.69% 14.48% 11.14% 8.71% 6.21% 6.23% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 85.49 95.26 121.48 204.46 132.41 116.40 112.43 -4.46%
EPS 14.47 14.72 15.64 22.29 16.90 11.67 11.15 4.43%
DPS 4.90 6.75 5.56 7.00 12.50 7.00 5.03 -0.43%
NAPS 1.25 1.16 1.08 2.00 1.94 1.88 1.7913 -5.81%
Adjusted Per Share Value based on latest NOSH - 292,967
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 81.10 89.09 89.55 78.24 50.57 42.41 41.98 11.59%
EPS 13.73 13.77 11.53 8.53 6.45 4.25 4.16 22.00%
DPS 4.66 6.31 4.10 2.69 4.83 2.55 1.88 16.32%
NAPS 1.1858 1.085 0.7962 0.7653 0.741 0.685 0.6688 10.01%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.20 1.20 0.85 0.89 0.69 0.47 0.38 -
P/RPS 1.40 1.26 0.70 0.44 0.52 0.40 0.34 26.58%
P/EPS 8.29 8.15 5.43 3.99 4.08 4.03 3.41 15.94%
EY 12.06 12.27 18.40 25.04 24.49 24.83 29.35 -13.77%
DY 4.08 5.62 6.55 7.87 18.12 14.89 13.23 -17.79%
P/NAPS 0.96 1.03 0.79 0.45 0.36 0.25 0.21 28.81%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 24/09/14 23/09/13 26/09/12 21/09/11 - 28/09/09 24/09/08 -
Price 1.17 1.17 0.79 0.75 0.00 0.61 0.31 -
P/RPS 1.37 1.23 0.65 0.37 0.00 0.52 0.28 30.27%
P/EPS 8.09 7.95 5.05 3.37 0.00 5.23 2.78 19.47%
EY 12.37 12.58 19.80 29.72 0.00 19.13 35.98 -16.29%
DY 4.19 5.77 7.04 9.33 0.00 11.48 16.22 -20.18%
P/NAPS 0.94 1.01 0.73 0.38 0.00 0.32 0.17 32.96%

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