[GLOMAC] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -14.6%
YoY- -4.86%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 309,334 328,413 334,863 288,601 252,752 285,368 277,048 1.85%
PBT 63,365 44,488 65,674 53,391 45,976 55,595 53,410 2.88%
Tax -17,382 -14,789 -19,480 -19,769 -11,425 -17,437 -16,832 0.53%
NP 45,983 29,699 46,194 33,622 34,551 38,158 36,578 3.88%
-
NP to SH 34,132 29,385 45,092 31,962 33,596 38,158 36,578 -1.14%
-
Tax Rate 27.43% 33.24% 29.66% 37.03% 24.85% 31.36% 31.51% -
Total Cost 263,351 298,714 288,669 254,979 218,201 247,210 240,470 1.52%
-
Net Worth 522,167 511,445 407,933 208,050 360,276 332,807 277,772 11.08%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 19,559 14,372 18,663 19,017 19,333 15,313 12,000 8.47%
Div Payout % 57.30% 48.91% 41.39% 59.50% 57.55% 40.13% 32.81% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 522,167 511,445 407,933 208,050 360,276 332,807 277,772 11.08%
NOSH 285,337 281,788 235,391 208,050 213,282 216,305 149,928 11.31%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 14.87% 9.04% 13.79% 11.65% 13.67% 13.37% 13.20% -
ROE 6.54% 5.75% 11.05% 15.36% 9.33% 11.47% 13.17% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 108.41 116.55 142.26 138.72 118.51 131.93 184.79 -8.49%
EPS 11.96 10.43 19.16 15.36 15.75 17.64 24.40 -11.19%
DPS 6.85 5.10 7.93 9.14 9.00 7.08 8.00 -2.55%
NAPS 1.83 1.815 1.733 1.00 1.6892 1.5386 1.8527 -0.20%
Adjusted Per Share Value based on latest NOSH - 208,050
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 40.42 42.91 43.75 37.71 33.02 37.28 36.20 1.85%
EPS 4.46 3.84 5.89 4.18 4.39 4.99 4.78 -1.14%
DPS 2.56 1.88 2.44 2.48 2.53 2.00 1.57 8.48%
NAPS 0.6822 0.6682 0.533 0.2718 0.4707 0.4348 0.3629 11.08%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.62 0.23 0.68 0.53 0.60 0.88 1.35 -
P/RPS 0.57 0.20 0.48 0.38 0.51 0.67 0.73 -4.03%
P/EPS 5.18 2.21 3.55 3.45 3.81 4.99 5.53 -1.08%
EY 19.29 45.34 28.17 28.99 26.25 20.05 18.07 1.09%
DY 11.06 22.18 11.66 17.25 15.00 8.04 5.93 10.93%
P/NAPS 0.34 0.13 0.39 0.53 0.36 0.57 0.73 -11.94%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 22/12/09 19/12/08 19/12/07 22/12/06 28/12/05 23/12/04 19/12/03 -
Price 0.60 0.25 0.64 0.61 0.50 1.01 1.27 -
P/RPS 0.55 0.21 0.45 0.44 0.42 0.77 0.69 -3.70%
P/EPS 5.02 2.40 3.34 3.97 3.17 5.73 5.21 -0.61%
EY 19.94 41.71 29.93 25.18 31.50 17.47 19.21 0.62%
DY 11.42 20.40 12.39 14.98 18.00 7.01 6.30 10.41%
P/NAPS 0.33 0.14 0.37 0.61 0.30 0.66 0.69 -11.55%

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