[GLOMAC] YoY TTM Result on 31-Jul-2012 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 3.67%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 489,716 620,925 682,136 685,645 598,998 387,209 324,705 7.08%
PBT 142,501 153,770 154,171 162,581 132,380 88,841 62,210 14.80%
Tax -45,080 -43,913 -44,731 -42,823 -38,064 -20,006 -18,481 16.01%
NP 97,421 109,857 109,440 119,758 94,316 68,835 43,729 14.27%
-
NP to SH 87,240 105,092 105,411 88,285 65,295 49,416 32,551 17.84%
-
Tax Rate 31.63% 28.56% 29.01% 26.34% 28.75% 22.52% 29.71% -
Total Cost 392,295 511,068 572,696 565,887 504,682 318,374 280,976 5.71%
-
Net Worth 960,287 907,883 830,690 609,561 585,934 567,304 524,450 10.60%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 30,690 35,669 48,305 31,401 20,564 36,980 19,559 7.79%
Div Payout % 35.18% 33.94% 45.83% 35.57% 31.49% 74.83% 60.09% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 960,287 907,883 830,690 609,561 585,934 567,304 524,450 10.60%
NOSH 716,632 726,306 716,112 564,408 292,967 292,424 278,963 17.02%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 19.89% 17.69% 16.04% 17.47% 15.75% 17.78% 13.47% -
ROE 9.08% 11.58% 12.69% 14.48% 11.14% 8.71% 6.21% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 68.34 85.49 95.26 121.48 204.46 132.41 116.40 -8.48%
EPS 12.17 14.47 14.72 15.64 22.29 16.90 11.67 0.70%
DPS 4.25 4.90 6.75 5.56 7.00 12.50 7.00 -7.97%
NAPS 1.34 1.25 1.16 1.08 2.00 1.94 1.88 -5.48%
Adjusted Per Share Value based on latest NOSH - 564,408
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 63.98 81.13 89.12 89.58 78.26 50.59 42.42 7.08%
EPS 11.40 13.73 13.77 11.53 8.53 6.46 4.25 17.86%
DPS 4.01 4.66 6.31 4.10 2.69 4.83 2.56 7.76%
NAPS 1.2546 1.1862 1.0853 0.7964 0.7655 0.7412 0.6852 10.60%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.875 1.20 1.20 0.85 0.89 0.69 0.47 -
P/RPS 1.28 1.40 1.26 0.70 0.44 0.52 0.40 21.38%
P/EPS 7.19 8.29 8.15 5.43 3.99 4.08 4.03 10.12%
EY 13.91 12.06 12.27 18.40 25.04 24.49 24.83 -9.20%
DY 4.86 4.08 5.62 6.55 7.87 18.12 14.89 -17.01%
P/NAPS 0.65 0.96 1.03 0.79 0.45 0.36 0.25 17.25%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 17/09/15 24/09/14 23/09/13 26/09/12 21/09/11 - 28/09/09 -
Price 0.86 1.17 1.17 0.79 0.75 0.00 0.61 -
P/RPS 1.26 1.37 1.23 0.65 0.37 0.00 0.52 15.88%
P/EPS 7.06 8.09 7.95 5.05 3.37 0.00 5.23 5.12%
EY 14.16 12.37 12.58 19.80 29.72 0.00 19.13 -4.88%
DY 4.94 4.19 5.77 7.04 9.33 0.00 11.48 -13.10%
P/NAPS 0.64 0.94 1.01 0.73 0.38 0.00 0.32 12.24%

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