[GLOMAC] YoY TTM Result on 31-Oct-2001 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -5.5%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 285,368 277,048 198,682 134,636 113,601 25.87%
PBT 55,595 53,410 35,626 24,715 20,641 28.08%
Tax -17,437 -16,832 -10,812 -7,662 -3,061 54.44%
NP 38,158 36,578 24,814 17,053 17,580 21.36%
-
NP to SH 38,158 36,578 24,814 17,053 17,580 21.36%
-
Tax Rate 31.36% 31.51% 30.35% 31.00% 14.83% -
Total Cost 247,210 240,470 173,868 117,583 96,021 26.64%
-
Net Worth 332,807 277,772 250,205 233,744 224,485 10.33%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 15,313 12,000 7,492 15,009 - -
Div Payout % 40.13% 32.81% 30.19% 88.01% - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 332,807 277,772 250,205 233,744 224,485 10.33%
NOSH 216,305 149,928 150,129 150,230 149,816 9.60%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.37% 13.20% 12.49% 12.67% 15.48% -
ROE 11.47% 13.17% 9.92% 7.30% 7.83% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 131.93 184.79 132.34 89.62 75.83 14.83%
EPS 17.64 24.40 16.53 11.35 11.73 10.73%
DPS 7.08 8.00 5.00 10.00 0.00 -
NAPS 1.5386 1.8527 1.6666 1.5559 1.4984 0.66%
Adjusted Per Share Value based on latest NOSH - 150,230
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 35.67 34.63 24.83 16.83 14.20 25.87%
EPS 4.77 4.57 3.10 2.13 2.20 21.32%
DPS 1.91 1.50 0.94 1.88 0.00 -
NAPS 0.416 0.3472 0.3127 0.2921 0.2806 10.33%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.88 1.35 0.74 0.54 0.68 -
P/RPS 0.67 0.73 0.56 0.60 0.90 -7.10%
P/EPS 4.99 5.53 4.48 4.76 5.79 -3.64%
EY 20.05 18.07 22.34 21.02 17.26 3.81%
DY 8.04 5.93 6.76 18.52 0.00 -
P/NAPS 0.57 0.73 0.44 0.35 0.45 6.08%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 23/12/04 19/12/03 26/12/02 21/12/01 - -
Price 1.01 1.27 0.63 0.85 0.00 -
P/RPS 0.77 0.69 0.48 0.95 0.00 -
P/EPS 5.73 5.21 3.81 7.49 0.00 -
EY 17.47 19.21 26.24 13.35 0.00 -
DY 7.01 6.30 7.94 11.76 0.00 -
P/NAPS 0.66 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