[GLOMAC] QoQ Quarter Result on 2012-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 162,271 235,612 159,850 124,403 161,069 244,455 145,287 7.66% QoQ % -31.13% 47.40% 28.49% -22.76% -34.11% 68.26% - Horiz. % 111.69% 162.17% 110.02% 85.63% 110.86% 168.26% 100.00%
PBT 34,520 48,973 37,034 33,644 33,867 51,486 42,950 -13.57% QoQ % -29.51% 32.24% 10.08% -0.66% -34.22% 19.87% - Horiz. % 80.37% 114.02% 86.23% 78.33% 78.85% 119.87% 100.00%
Tax -9,538 -16,181 -10,658 -8,354 -10,071 -14,770 -11,052 -9.36% QoQ % 41.05% -51.82% -27.58% 17.05% 31.81% -33.64% - Horiz. % 86.30% 146.41% 96.44% 75.59% 91.12% 133.64% 100.00%
NP 24,982 32,792 26,376 25,290 23,796 36,716 31,898 -15.05% QoQ % -23.82% 24.33% 4.29% 6.28% -35.19% 15.10% - Horiz. % 78.32% 102.80% 82.69% 79.28% 74.60% 115.10% 100.00%
NP to SH 24,133 31,990 25,364 23,924 20,996 21,626 21,887 6.74% QoQ % -24.56% 26.12% 6.02% 13.95% -2.91% -1.19% - Horiz. % 110.26% 146.16% 115.89% 109.31% 95.93% 98.81% 100.00%
Tax Rate 27.63 % 33.04 % 28.78 % 24.83 % 29.74 % 28.69 % 25.73 % 4.87% QoQ % -16.37% 14.80% 15.91% -16.51% 3.66% 11.50% - Horiz. % 107.38% 128.41% 111.85% 96.50% 115.58% 111.50% 100.00%
Total Cost 137,289 202,820 133,474 99,113 137,273 207,739 113,389 13.61% QoQ % -32.31% 51.95% 34.67% -27.80% -33.92% 83.21% - Horiz. % 121.08% 178.87% 117.71% 87.41% 121.06% 183.21% 100.00%
Net Worth 830,690 760,756 794,883 724,555 609,561 638,859 594,320 25.04% QoQ % 9.19% -4.29% 9.71% 18.87% -4.59% 7.49% - Horiz. % 139.77% 128.00% 133.75% 121.91% 102.56% 107.49% 100.00%
Dividend 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 26,626 21,678 - - 15,686 15,715 - QoQ % 0.00% 22.82% 0.00% 0.00% 0.00% -0.18% - Horiz. % 0.00% 169.43% 137.95% 0.00% 0.00% 99.82% 100.00%
Div Payout % - % 83.23 % 85.47 % - % - % 72.53 % 71.80 % - QoQ % 0.00% -2.62% 0.00% 0.00% 0.00% 1.02% - Horiz. % 0.00% 115.92% 119.04% 0.00% 0.00% 101.02% 100.00%
Equity 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 830,690 760,756 794,883 724,555 609,561 638,859 594,320 25.04% QoQ % 9.19% -4.29% 9.71% 18.87% -4.59% 7.49% - Horiz. % 139.77% 128.00% 133.75% 121.91% 102.56% 107.49% 100.00%
NOSH 716,112 760,756 722,621 683,542 564,408 570,410 571,462 16.25% QoQ % -5.87% 5.28% 5.72% 21.11% -1.05% -0.18% - Horiz. % 125.31% 133.12% 126.45% 119.61% 98.77% 99.82% 100.00%
Ratio Analysis 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.40 % 13.92 % 16.50 % 20.33 % 14.77 % 15.02 % 21.96 % -21.08% QoQ % 10.63% -15.64% -18.84% 37.64% -1.66% -31.60% - Horiz. % 70.13% 63.39% 75.14% 92.58% 67.26% 68.40% 100.00%
ROE 2.91 % 4.21 % 3.19 % 3.30 % 3.44 % 3.39 % 3.68 % -14.50% QoQ % -30.88% 31.97% -3.33% -4.07% 1.47% -7.88% - Horiz. % 79.08% 114.40% 86.68% 89.67% 93.48% 92.12% 100.00%
Per Share 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 22.66 30.97 22.12 18.20 28.54 42.86 25.42 -7.38% QoQ % -26.83% 40.01% 21.54% -36.23% -33.41% 68.61% - Horiz. % 89.14% 121.83% 87.02% 71.60% 112.27% 168.61% 100.00%
EPS 3.37 4.41 3.51 3.50 3.72 3.83 3.83 -8.18% QoQ % -23.58% 25.64% 0.29% -5.91% -2.87% 0.00% - Horiz. % 87.99% 115.14% 91.64% 91.38% 97.13% 100.00% 100.00%
DPS 0.00 3.50 3.00 0.00 0.00 2.75 2.75 - QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 127.27% 109.09% 0.00% 0.00% 100.00% 100.00%
NAPS 1.1600 1.0000 1.1000 1.0600 1.0800 1.1200 1.0400 7.56% QoQ % 16.00% -9.09% 3.77% -1.85% -3.57% 7.69% - Horiz. % 111.54% 96.15% 105.77% 101.92% 103.85% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 20.28 29.45 19.98 15.55 20.13 30.55 18.16 7.65% QoQ % -31.14% 47.40% 28.49% -22.75% -34.11% 68.23% - Horiz. % 111.67% 162.17% 110.02% 85.63% 110.85% 168.23% 100.00%
EPS 3.02 4.00 3.17 2.99 2.62 2.70 2.74 6.71% QoQ % -24.50% 26.18% 6.02% 14.12% -2.96% -1.46% - Horiz. % 110.22% 145.99% 115.69% 109.12% 95.62% 98.54% 100.00%
DPS 0.00 3.33 2.71 0.00 0.00 1.96 1.96 - QoQ % 0.00% 22.88% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 169.90% 138.27% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0382 0.9508 0.9935 0.9056 0.7619 0.7985 0.7428 25.03% QoQ % 9.19% -4.30% 9.71% 18.86% -4.58% 7.50% - Horiz. % 139.77% 128.00% 133.75% 121.92% 102.57% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.2000 0.9400 0.8550 0.8500 0.8500 0.8300 0.8300 -
P/RPS 5.30 3.04 3.87 4.67 2.98 1.94 3.26 38.30% QoQ % 74.34% -21.45% -17.13% 56.71% 53.61% -40.49% - Horiz. % 162.58% 93.25% 118.71% 143.25% 91.41% 59.51% 100.00%
P/EPS 35.61 22.35 24.36 24.29 22.85 21.89 21.67 39.30% QoQ % 59.33% -8.25% 0.29% 6.30% 4.39% 1.02% - Horiz. % 164.33% 103.14% 112.41% 112.09% 105.45% 101.02% 100.00%
EY 2.81 4.47 4.11 4.12 4.38 4.57 4.61 -28.13% QoQ % -37.14% 8.76% -0.24% -5.94% -4.16% -0.87% - Horiz. % 60.95% 96.96% 89.15% 89.37% 95.01% 99.13% 100.00%
DY 0.00 3.72 3.51 0.00 0.00 3.31 3.31 - QoQ % 0.00% 5.98% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.39% 106.04% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.03 0.94 0.78 0.80 0.79 0.74 0.80 18.37% QoQ % 9.57% 20.51% -2.50% 1.27% 6.76% -7.50% - Horiz. % 128.75% 117.50% 97.50% 100.00% 98.75% 92.50% 100.00%
Price Multiplier on Announcement Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 26/06/12 22/03/12 -
Price 1.1700 1.0900 0.9850 0.8100 0.7900 0.8400 0.8700 -
P/RPS 5.16 3.52 4.45 4.45 2.77 1.96 3.42 31.58% QoQ % 46.59% -20.90% 0.00% 60.65% 41.33% -42.69% - Horiz. % 150.88% 102.92% 130.12% 130.12% 80.99% 57.31% 100.00%
P/EPS 34.72 25.92 28.06 23.14 21.24 22.16 22.72 32.71% QoQ % 33.95% -7.63% 21.26% 8.95% -4.15% -2.46% - Horiz. % 152.82% 114.08% 123.50% 101.85% 93.49% 97.54% 100.00%
EY 2.88 3.86 3.56 4.32 4.71 4.51 4.40 -24.63% QoQ % -25.39% 8.43% -17.59% -8.28% 4.43% 2.50% - Horiz. % 65.45% 87.73% 80.91% 98.18% 107.05% 102.50% 100.00%
DY 0.00 3.21 3.05 0.00 0.00 3.27 3.16 - QoQ % 0.00% 5.25% 0.00% 0.00% 0.00% 3.48% - Horiz. % 0.00% 101.58% 96.52% 0.00% 0.00% 103.48% 100.00%
P/NAPS 1.01 1.09 0.90 0.76 0.73 0.75 0.84 13.09% QoQ % -7.34% 21.11% 18.42% 4.11% -2.67% -10.71% - Horiz. % 120.24% 129.76% 107.14% 90.48% 86.90% 89.29% 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 -Q2FY2013.pdf 
