[GLOMAC] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 15.51%
YoY- 41.08%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 449,342 309,334 328,413 334,863 288,601 252,752 285,368 7.85%
PBT 103,576 63,365 44,488 65,674 53,391 45,976 55,595 10.92%
Tax -24,406 -17,382 -14,789 -19,480 -19,769 -11,425 -17,437 5.76%
NP 79,170 45,983 29,699 46,194 33,622 34,551 38,158 12.92%
-
NP to SH 54,648 34,132 29,385 45,092 31,962 33,596 38,158 6.16%
-
Tax Rate 23.56% 27.43% 33.24% 29.66% 37.03% 24.85% 31.36% -
Total Cost 370,172 263,351 298,714 288,669 254,979 218,201 247,210 6.95%
-
Net Worth 291,911 522,167 511,445 407,933 208,050 360,276 332,807 -2.16%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 25,116 19,559 14,372 18,663 19,017 19,333 15,313 8.59%
Div Payout % 45.96% 57.30% 48.91% 41.39% 59.50% 57.55% 40.13% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 291,911 522,167 511,445 407,933 208,050 360,276 332,807 -2.16%
NOSH 291,911 285,337 281,788 235,391 208,050 213,282 216,305 5.12%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 17.62% 14.87% 9.04% 13.79% 11.65% 13.67% 13.37% -
ROE 18.72% 6.54% 5.75% 11.05% 15.36% 9.33% 11.47% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 153.93 108.41 116.55 142.26 138.72 118.51 131.93 2.60%
EPS 18.72 11.96 10.43 19.16 15.36 15.75 17.64 0.99%
DPS 8.50 6.85 5.10 7.93 9.14 9.00 7.08 3.09%
NAPS 1.00 1.83 1.815 1.733 1.00 1.6892 1.5386 -6.92%
Adjusted Per Share Value based on latest NOSH - 235,391
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 56.16 38.66 41.05 41.85 36.07 31.59 35.67 7.85%
EPS 6.83 4.27 3.67 5.64 3.99 4.20 4.77 6.16%
DPS 3.14 2.44 1.80 2.33 2.38 2.42 1.91 8.63%
NAPS 0.3648 0.6526 0.6392 0.5099 0.26 0.4503 0.416 -2.16%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.80 0.62 0.23 0.68 0.53 0.60 0.88 -
P/RPS 0.52 0.57 0.20 0.48 0.38 0.51 0.67 -4.13%
P/EPS 4.27 5.18 2.21 3.55 3.45 3.81 4.99 -2.56%
EY 23.40 19.29 45.34 28.17 28.99 26.25 20.05 2.60%
DY 10.63 11.06 22.18 11.66 17.25 15.00 8.04 4.76%
P/NAPS 0.80 0.34 0.13 0.39 0.53 0.36 0.57 5.80%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date - 22/12/09 19/12/08 19/12/07 22/12/06 28/12/05 23/12/04 -
Price 0.00 0.60 0.25 0.64 0.61 0.50 1.01 -
P/RPS 0.00 0.55 0.21 0.45 0.44 0.42 0.77 -
P/EPS 0.00 5.02 2.40 3.34 3.97 3.17 5.73 -
EY 0.00 19.94 41.71 29.93 25.18 31.50 17.47 -
DY 0.00 11.42 20.40 12.39 14.98 18.00 7.01 -
P/NAPS 0.00 0.33 0.14 0.37 0.61 0.30 0.66 -

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