[GLOMAC] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 4.86%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 675,214 592,935 449,342 309,334 328,413 334,863 288,601 15.20%
PBT 161,947 134,615 103,576 63,365 44,488 65,674 53,391 20.29%
Tax -44,247 -37,092 -24,406 -17,382 -14,789 -19,480 -19,769 14.35%
NP 117,700 97,523 79,170 45,983 29,699 46,194 33,622 23.19%
-
NP to SH 88,433 73,191 54,648 34,132 29,385 45,092 31,962 18.46%
-
Tax Rate 27.32% 27.55% 23.56% 27.43% 33.24% 29.66% 37.03% -
Total Cost 557,514 495,412 370,172 263,351 298,714 288,669 254,979 13.91%
-
Net Worth 724,555 617,709 291,911 522,167 511,445 407,933 208,050 23.09%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 31,401 20,564 25,116 19,559 14,372 18,663 19,017 8.70%
Div Payout % 35.51% 28.10% 45.96% 57.30% 48.91% 41.39% 59.50% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 724,555 617,709 291,911 522,167 511,445 407,933 208,050 23.09%
NOSH 683,542 582,745 291,911 285,337 281,788 235,391 208,050 21.90%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 17.43% 16.45% 17.62% 14.87% 9.04% 13.79% 11.65% -
ROE 12.21% 11.85% 18.72% 6.54% 5.75% 11.05% 15.36% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 98.78 101.75 153.93 108.41 116.55 142.26 138.72 -5.49%
EPS 12.94 12.56 18.72 11.96 10.43 19.16 15.36 -2.81%
DPS 4.59 3.53 8.50 6.85 5.10 7.93 9.14 -10.83%
NAPS 1.06 1.06 1.00 1.83 1.815 1.733 1.00 0.97%
Adjusted Per Share Value based on latest NOSH - 285,337
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 88.22 77.47 58.71 40.42 42.91 43.75 37.71 15.20%
EPS 11.55 9.56 7.14 4.46 3.84 5.89 4.18 18.44%
DPS 4.10 2.69 3.28 2.56 1.88 2.44 2.48 8.73%
NAPS 0.9467 0.8071 0.3814 0.6822 0.6682 0.533 0.2718 23.09%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.85 0.85 0.80 0.62 0.23 0.68 0.53 -
P/RPS 0.86 0.84 0.52 0.57 0.20 0.48 0.38 14.56%
P/EPS 6.57 6.77 4.27 5.18 2.21 3.55 3.45 11.32%
EY 15.22 14.78 23.40 19.29 45.34 28.17 28.99 -10.17%
DY 5.40 4.15 10.63 11.06 22.18 11.66 17.25 -17.58%
P/NAPS 0.80 0.80 0.80 0.34 0.13 0.39 0.53 7.09%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 03/12/12 02/12/11 - 22/12/09 19/12/08 19/12/07 22/12/06 -
Price 0.81 0.82 0.00 0.60 0.25 0.64 0.61 -
P/RPS 0.82 0.81 0.00 0.55 0.21 0.45 0.44 10.92%
P/EPS 6.26 6.53 0.00 5.02 2.40 3.34 3.97 7.87%
EY 15.97 15.32 0.00 19.94 41.71 29.93 25.18 -7.30%
DY 5.67 4.30 0.00 11.42 20.40 12.39 14.98 -14.93%
P/NAPS 0.76 0.77 0.00 0.33 0.14 0.37 0.61 3.72%

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