[GLOMAC] YoY TTM Result on 31-Oct-2000 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
18-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Oct-2000 [#2]
Profit Trend
QoQ- 38.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 277,048 198,682 134,636 113,601 34.60%
PBT 53,410 35,626 24,715 20,641 37.28%
Tax -16,832 -10,812 -7,662 -3,061 76.50%
NP 36,578 24,814 17,053 17,580 27.66%
-
NP to SH 36,578 24,814 17,053 17,580 27.66%
-
Tax Rate 31.51% 30.35% 31.00% 14.83% -
Total Cost 240,470 173,868 117,583 96,021 35.79%
-
Net Worth 277,772 250,205 233,744 224,485 7.35%
Dividend
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 12,000 7,492 15,009 - -
Div Payout % 32.81% 30.19% 88.01% - -
Equity
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 277,772 250,205 233,744 224,485 7.35%
NOSH 149,928 150,129 150,230 149,816 0.02%
Ratio Analysis
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.20% 12.49% 12.67% 15.48% -
ROE 13.17% 9.92% 7.30% 7.83% -
Per Share
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 184.79 132.34 89.62 75.83 34.56%
EPS 24.40 16.53 11.35 11.73 27.65%
DPS 8.00 5.00 10.00 0.00 -
NAPS 1.8527 1.6666 1.5559 1.4984 7.33%
Adjusted Per Share Value based on latest NOSH - 149,816
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 36.20 25.96 17.59 14.84 34.61%
EPS 4.78 3.24 2.23 2.30 27.61%
DPS 1.57 0.98 1.96 0.00 -
NAPS 0.3629 0.3269 0.3054 0.2933 7.35%
Price Multiplier on Financial Quarter End Date
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.35 0.74 0.54 0.68 -
P/RPS 0.73 0.56 0.60 0.90 -6.74%
P/EPS 5.53 4.48 4.76 5.79 -1.51%
EY 18.07 22.34 21.02 17.26 1.54%
DY 5.93 6.76 18.52 0.00 -
P/NAPS 0.73 0.44 0.35 0.45 17.49%
Price Multiplier on Announcement Date
31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 19/12/03 26/12/02 21/12/01 - -
Price 1.27 0.63 0.85 0.00 -
P/RPS 0.69 0.48 0.95 0.00 -
P/EPS 5.21 3.81 7.49 0.00 -
EY 19.21 26.24 13.35 0.00 -
DY 6.30 7.94 11.76 0.00 -
P/NAPS 0.69 0.38 0.55 0.00 -

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
Post a Comment