[GLOMAC] YoY Quarter Result on 2012-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 146,054 86,294 155,802 124,403 134,834 140,897 75,634 11.59% YoY % 69.25% -44.61% 25.24% -7.74% -4.30% 86.29% - Horiz. % 193.11% 114.09% 205.99% 164.48% 178.27% 186.29% 100.00%
PBT 29,028 21,001 48,895 33,644 34,278 32,043 16,351 10.03% YoY % 38.22% -57.05% 45.33% -1.85% 6.98% 95.97% - Horiz. % 177.53% 128.44% 299.03% 205.76% 209.64% 195.97% 100.00%
Tax -9,531 -6,930 -8,868 -8,354 -6,930 -7,902 -4,087 15.15% YoY % -37.53% 21.85% -6.15% -20.55% 12.30% -93.34% - Horiz. % 233.20% 169.56% 216.98% 204.40% 169.56% 193.34% 100.00%
NP 19,497 14,071 40,027 25,290 27,348 24,141 12,264 8.03% YoY % 38.56% -64.85% 58.27% -7.53% 13.28% 96.84% - Horiz. % 158.98% 114.73% 326.38% 206.21% 222.99% 196.84% 100.00%
NP to SH 17,530 13,173 39,201 23,924 23,776 15,880 9,302 11.13% YoY % 33.08% -66.40% 63.86% 0.62% 49.72% 70.72% - Horiz. % 188.45% 141.61% 421.43% 257.19% 255.60% 170.72% 100.00%
Tax Rate 32.83 % 33.00 % 18.14 % 24.83 % 20.22 % 24.66 % 25.00 % 4.64% YoY % -0.52% 81.92% -26.94% 22.80% -18.00% -1.36% - Horiz. % 131.32% 132.00% 72.56% 99.32% 80.88% 98.64% 100.00%
Total Cost 126,557 72,223 115,775 99,113 107,486 116,756 63,370 12.21% YoY % 75.23% -37.62% 16.81% -7.79% -7.94% 84.24% - Horiz. % 199.71% 113.97% 182.70% 156.40% 169.62% 184.24% 100.00%
Net Worth 965,938 902,459 858,203 724,555 617,709 572,147 522,167 10.79% YoY % 7.03% 5.16% 18.45% 17.30% 7.96% 9.57% - Horiz. % 184.99% 172.83% 164.35% 138.76% 118.30% 109.57% 100.00%
Dividend 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 965,938 902,459 858,203 724,555 617,709 572,147 522,167 10.79% YoY % 7.03% 5.16% 18.45% 17.30% 7.96% 9.57% - Horiz. % 184.99% 172.83% 164.35% 138.76% 118.30% 109.57% 100.00%
NOSH 715,510 727,790 727,291 683,542 582,745 291,911 285,337 16.55% YoY % -1.69% 0.07% 6.40% 17.30% 99.63% 2.30% - Horiz. % 250.76% 255.06% 254.89% 239.56% 204.23% 102.30% 100.00%
Ratio Analysis 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 13.35 % 16.31 % 25.69 % 20.33 % 20.28 % 17.13 % 16.21 % -3.18% YoY % -18.15% -36.51% 26.36% 0.25% 18.39% 5.68% - Horiz. % 82.36% 100.62% 158.48% 125.42% 125.11% 105.68% 100.00%
ROE 1.81 % 1.46 % 4.57 % 3.30 % 3.85 % 2.78 % 1.78 % 0.28% YoY % 23.97% -68.05% 38.48% -14.29% 38.49% 56.18% - Horiz. % 101.69% 82.02% 256.74% 185.39% 216.29% 156.18% 100.00%
Per Share 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 20.41 11.86 21.42 18.20 23.14 48.27 26.51 -4.26% YoY % 72.09% -44.63% 17.69% -21.35% -52.06% 82.08% - Horiz. % 76.99% 44.74% 80.80% 68.65% 87.29% 182.08% 100.00%
EPS 2.45 1.81 5.39 3.50 4.08 5.44 3.26 -4.65% YoY % 35.36% -66.42% 54.00% -14.22% -25.00% 66.87% - Horiz. % 75.15% 55.52% 165.34% 107.36% 125.15% 166.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3500 1.2400 1.1800 1.0600 1.0600 1.9600 1.8300 -4.94% YoY % 8.87% 5.08% 11.32% 0.00% -45.92% 7.10% - Horiz. % 73.77% 67.76% 64.48% 57.92% 57.92% 107.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.25 10.79 19.47 15.55 16.85 17.61 9.45 11.59% YoY % 69.14% -44.58% 25.21% -7.72% -4.32% 86.35% - Horiz. % 193.12% 114.18% 206.03% 164.55% 178.31% 186.35% 100.00%
EPS 2.19 1.65 4.90 2.99 2.97 1.98 1.16 11.17% YoY % 32.73% -66.33% 63.88% 0.67% 50.00% 70.69% - Horiz. % 188.79% 142.24% 422.41% 257.76% 256.03% 170.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2073 1.1279 1.0726 0.9056 0.7721 0.7151 0.6526 10.79% YoY % 7.04% 5.16% 18.44% 17.29% 7.97% 9.58% - Horiz. % 185.00% 172.83% 164.36% 138.77% 118.31% 109.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.9100 1.1100 1.1300 0.8500 0.8500 0.8000 0.6200 -
P/RPS 4.46 9.36 5.27 4.67 3.67 1.66 2.34 11.34% YoY % -52.35% 77.61% 12.85% 27.25% 121.08% -29.06% - Horiz. % 190.60% 400.00% 225.21% 199.57% 156.84% 70.94% 100.00%
P/EPS 37.14 61.33 20.96 24.29 20.83 14.71 19.02 11.79% YoY % -39.44% 192.60% -13.71% 16.61% 41.60% -22.66% - Horiz. % 195.27% 322.45% 110.20% 127.71% 109.52% 77.34% 100.00%
EY 2.69 1.63 4.77 4.12 4.80 6.80 5.26 -10.57% YoY % 65.03% -65.83% 15.78% -14.17% -29.41% 29.28% - Horiz. % 51.14% 30.99% 90.68% 78.33% 91.25% 129.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.90 0.96 0.80 0.80 0.41 0.34 11.96% YoY % -25.56% -6.25% 20.00% 0.00% 95.12% 20.59% - Horiz. % 197.06% 264.71% 282.35% 235.29% 235.29% 120.59% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 02/12/10 22/12/09 -
Price 0.9050 1.0500 1.1000 0.8100 0.8200 0.8500 0.6000 -
P/RPS 4.43 8.86 5.13 4.45 3.54 1.76 2.26 11.86% YoY % -50.00% 72.71% 15.28% 25.71% 101.14% -22.12% - Horiz. % 196.02% 392.04% 226.99% 196.90% 156.64% 77.88% 100.00%
P/EPS 36.94 58.01 20.41 23.14 20.10 15.63 18.40 12.31% YoY % -36.32% 184.22% -11.80% 15.12% 28.60% -15.05% - Horiz. % 200.76% 315.27% 110.92% 125.76% 109.24% 84.95% 100.00%
EY 2.71 1.72 4.90 4.32 4.98 6.40 5.43 -10.93% YoY % 57.56% -64.90% 13.43% -13.25% -22.19% 17.86% - Horiz. % 49.91% 31.68% 90.24% 79.56% 91.71% 117.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.85 0.93 0.76 0.77 0.43 0.33 12.52% YoY % -21.18% -8.60% 22.37% -1.30% 79.07% 30.30% - Horiz. % 203.03% 257.58% 281.82% 230.30% 233.33% 130.30% 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 
