[GLOMAC] QoQ Quarter Result on 2013-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 174,868 183,720 155,802 162,271 235,612 159,850 124,403 25.56% QoQ % -4.82% 17.92% -3.99% -31.13% 47.40% 28.49% - Horiz. % 140.57% 147.68% 125.24% 130.44% 189.39% 128.49% 100.00%
PBT 38,411 35,455 48,895 34,520 48,973 37,034 33,644 9.26% QoQ % 8.34% -27.49% 41.64% -29.51% 32.24% 10.08% - Horiz. % 114.17% 105.38% 145.33% 102.60% 145.56% 110.08% 100.00%
Tax -14,079 -11,908 -8,868 -9,538 -16,181 -10,658 -8,354 41.75% QoQ % -18.23% -34.28% 7.02% 41.05% -51.82% -27.58% - Horiz. % 168.53% 142.54% 106.15% 114.17% 193.69% 127.58% 100.00%
NP 24,332 23,547 40,027 24,982 32,792 26,376 25,290 -2.55% QoQ % 3.33% -41.17% 60.22% -23.82% 24.33% 4.29% - Horiz. % 96.21% 93.11% 158.27% 98.78% 129.66% 104.29% 100.00%
NP to SH 22,336 22,710 39,201 24,133 31,990 25,364 23,924 -4.49% QoQ % -1.65% -42.07% 62.44% -24.56% 26.12% 6.02% - Horiz. % 93.36% 94.93% 163.86% 100.87% 133.72% 106.02% 100.00%
Tax Rate 36.65 % 33.59 % 18.14 % 27.63 % 33.04 % 28.78 % 24.83 % 29.73% QoQ % 9.11% 85.17% -34.35% -16.37% 14.80% 15.91% - Horiz. % 147.60% 135.28% 73.06% 111.28% 133.06% 115.91% 100.00%
Total Cost 150,536 160,173 115,775 137,289 202,820 133,474 99,113 32.23% QoQ % -6.02% 38.35% -15.67% -32.31% 51.95% 34.67% - Horiz. % 151.88% 161.61% 116.81% 138.52% 204.64% 134.67% 100.00%
Net Worth 888,143 880,740 858,203 830,690 760,756 794,883 724,555 14.58% QoQ % 0.84% 2.63% 3.31% 9.19% -4.29% 9.71% - Horiz. % 122.58% 121.56% 118.45% 114.65% 105.00% 109.71% 100.00%
Dividend 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 19,291 16,377 - - 26,626 21,678 - - QoQ % 17.79% 0.00% 0.00% 0.00% 22.82% 0.00% - Horiz. % 88.99% 75.55% 0.00% 0.00% 122.82% 100.00% -
Div Payout % 86.37 % 72.12 % - % - % 83.23 % 85.47 % - % - QoQ % 19.76% 0.00% 0.00% 0.00% -2.62% 0.00% - Horiz. % 101.05% 84.38% 0.00% 0.00% 97.38% 100.00% -
Equity 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 888,143 880,740 858,203 830,690 760,756 794,883 724,555 14.58% QoQ % 0.84% 2.63% 3.31% 9.19% -4.29% 9.71% - Horiz. % 122.58% 121.56% 118.45% 114.65% 105.00% 109.71% 100.00%
NOSH 727,986 727,884 727,291 716,112 760,756 722,621 683,542 4.30% QoQ % 0.01% 0.08% 1.56% -5.87% 5.28% 5.72% - Horiz. % 106.50% 106.49% 106.40% 104.76% 111.30% 105.72% 100.00%
Ratio Analysis 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 13.91 % 12.82 % 25.69 % 15.40 % 13.92 % 16.50 % 20.33 % -22.41% QoQ % 8.50% -50.10% 66.82% 10.63% -15.64% -18.84% - Horiz. % 68.42% 63.06% 126.36% 75.75% 68.47% 81.16% 100.00%
ROE 2.51 % 2.58 % 4.57 % 2.91 % 4.21 % 3.19 % 3.30 % -16.72% QoQ % -2.71% -43.54% 57.04% -30.88% 31.97% -3.33% - Horiz. % 76.06% 78.18% 138.48% 88.18% 127.58% 96.67% 100.00%
Per Share 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 24.02 25.24 21.42 22.66 30.97 22.12 18.20 20.38% QoQ % -4.83% 17.83% -5.47% -26.83% 40.01% 21.54% - Horiz. % 131.98% 138.68% 117.69% 124.51% 170.16% 121.54% 100.00%
EPS 3.07 3.12 5.39 3.37 4.41 3.51 3.50 -8.39% QoQ % -1.60% -42.12% 59.94% -23.58% 25.64% 0.29% - Horiz. % 87.71% 89.14% 154.00% 96.29% 126.00% 100.29% 100.00%
DPS 2.65 2.25 0.00 0.00 3.50 3.00 0.00 - QoQ % 17.78% 0.00% 0.00% 0.00% 16.67% 0.00% - Horiz. % 88.33% 75.00% 0.00% 0.00% 116.67% 100.00% -
NAPS 1.2200 1.2100 1.1800 1.1600 1.0000 1.1000 1.0600 9.85% QoQ % 0.83% 2.54% 1.72% 16.00% -9.09% 3.77% - Horiz. % 115.09% 114.15% 111.32% 109.43% 94.34% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 21.86 22.96 19.47 20.28 29.45 19.98 15.55 25.57% QoQ % -4.79% 17.93% -3.99% -31.14% 47.40% 28.49% - Horiz. % 140.58% 147.65% 125.21% 130.42% 189.39% 128.49% 100.00%
EPS 2.79 2.84 4.90 3.02 4.00 3.17 2.99 -4.52% QoQ % -1.76% -42.04% 62.25% -24.50% 26.18% 6.02% - Horiz. % 93.31% 94.98% 163.88% 101.00% 133.78% 106.02% 100.00%
DPS 2.41 2.05 0.00 0.00 3.33 2.71 0.00 - QoQ % 17.56% 0.00% 0.00% 0.00% 22.88% 0.00% - Horiz. % 88.93% 75.65% 0.00% 0.00% 122.88% 100.00% -
NAPS 1.1101 1.1008 1.0726 1.0382 0.9508 0.9935 0.9056 14.58% QoQ % 0.84% 2.63% 3.31% 9.19% -4.30% 9.71% - Horiz. % 122.58% 121.55% 118.44% 114.64% 104.99% 109.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.1000 1.1000 1.1300 1.2000 0.9400 0.8550 0.8500 -
P/RPS 4.58 4.36 5.27 5.30 3.04 3.87 4.67 -1.29% QoQ % 5.05% -17.27% -0.57% 74.34% -21.45% -17.13% - Horiz. % 98.07% 93.36% 112.85% 113.49% 65.10% 82.87% 100.00%
P/EPS 35.85 35.26 20.96 35.61 22.35 24.36 24.29 29.72% QoQ % 1.67% 68.23% -41.14% 59.33% -8.25% 0.29% - Horiz. % 147.59% 145.16% 86.29% 146.60% 92.01% 100.29% 100.00%
EY 2.79 2.84 4.77 2.81 4.47 4.11 4.12 -22.94% QoQ % -1.76% -40.46% 69.75% -37.14% 8.76% -0.24% - Horiz. % 67.72% 68.93% 115.78% 68.20% 108.50% 99.76% 100.00%
DY 2.41 2.05 0.00 0.00 3.72 3.51 0.00 - QoQ % 17.56% 0.00% 0.00% 0.00% 5.98% 0.00% - Horiz. % 68.66% 58.40% 0.00% 0.00% 105.98% 100.00% -
P/NAPS 0.90 0.91 0.96 1.03 0.94 0.78 0.80 8.19% QoQ % -1.10% -5.21% -6.80% 9.57% 20.51% -2.50% - Horiz. % 112.50% 113.75% 120.00% 128.75% 117.50% 97.50% 100.00%
Price Multiplier on Announcement Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 -
Price 1.0500 1.1000 1.1000 1.1700 1.0900 0.9850 0.8100 -
P/RPS 4.37 4.36 5.13 5.16 3.52 4.45 4.45 -1.21% QoQ % 0.23% -15.01% -0.58% 46.59% -20.90% 0.00% - Horiz. % 98.20% 97.98% 115.28% 115.96% 79.10% 100.00% 100.00%
P/EPS 34.22 35.26 20.41 34.72 25.92 28.06 23.14 29.89% QoQ % -2.95% 72.76% -41.22% 33.95% -7.63% 21.26% - Horiz. % 147.88% 152.38% 88.20% 150.04% 112.01% 121.26% 100.00%
EY 2.92 2.84 4.90 2.88 3.86 3.56 4.32 -23.04% QoQ % 2.82% -42.04% 70.14% -25.39% 8.43% -17.59% - Horiz. % 67.59% 65.74% 113.43% 66.67% 89.35% 82.41% 100.00%
DY 2.52 2.05 0.00 0.00 3.21 3.05 0.00 - QoQ % 22.93% 0.00% 0.00% 0.00% 5.25% 0.00% - Horiz. % 82.62% 67.21% 0.00% 0.00% 105.25% 100.00% -
P/NAPS 0.86 0.91 0.93 1.01 1.09 0.90 0.76 8.61% QoQ % -5.49% -2.15% -7.92% -7.34% 21.11% 18.42% - Horiz. % 113.16% 119.74% 122.37% 132.89% 143.42% 118.42% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Notes -Q1FY2014.pdf 
