Highlights

[GLOMAC] YoY Quarter Result on 2018-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 06-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     436.34%    YoY -     2,493.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 92,163 161,183 189,421 169,469 174,868 235,612 244,455 -15.00%
  YoY % -42.82% -14.91% 11.77% -3.09% -25.78% -3.62% -
  Horiz. % 37.70% 65.94% 77.49% 69.33% 71.53% 96.38% 100.00%
PBT 32,341 16,484 28,508 48,327 38,411 48,973 51,486 -7.45%
  YoY % 96.20% -42.18% -41.01% 25.82% -21.57% -4.88% -
  Horiz. % 62.82% 32.02% 55.37% 93.86% 74.60% 95.12% 100.00%
Tax -6,821 -16,133 -10,019 -14,607 -14,079 -16,181 -14,770 -12.08%
  YoY % 57.72% -61.02% 31.41% -3.75% 12.99% -9.55% -
  Horiz. % 46.18% 109.23% 67.83% 98.90% 95.32% 109.55% 100.00%
NP 25,520 351 18,489 33,720 24,332 32,792 36,716 -5.88%
  YoY % 7,170.66% -98.10% -45.17% 38.58% -25.80% -10.69% -
  Horiz. % 69.51% 0.96% 50.36% 91.84% 66.27% 89.31% 100.00%
NP to SH 23,100 -965 22,644 29,601 22,336 31,990 21,626 1.10%
  YoY % 2,493.78% -104.26% -23.50% 32.53% -30.18% 47.92% -
  Horiz. % 106.82% -4.46% 104.71% 136.88% 103.28% 147.92% 100.00%
Tax Rate 21.09 % 97.87 % 35.14 % 30.23 % 36.65 % 33.04 % 28.69 % -5.00%
  YoY % -78.45% 178.51% 16.24% -17.52% 10.93% 15.16% -
  Horiz. % 73.51% 341.13% 122.48% 105.37% 127.74% 115.16% 100.00%
Total Cost 66,643 160,832 170,932 135,749 150,536 202,820 207,739 -17.25%
  YoY % -58.56% -5.91% 25.92% -9.82% -25.78% -2.37% -
  Horiz. % 32.08% 77.42% 82.28% 65.35% 72.46% 97.63% 100.00%
Net Worth 1,091,977 975,605 995,052 943,393 888,143 760,756 638,859 9.34%
  YoY % 11.93% -1.95% 5.48% 6.22% 16.74% 19.08% -
  Horiz. % 170.93% 152.71% 155.75% 147.67% 139.02% 119.08% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 10,840 14,421 16,203 19,291 26,626 15,686 -
  YoY % 0.00% -24.83% -11.00% -16.01% -27.55% 69.74% -
  Horiz. % 0.00% 69.11% 91.93% 103.30% 122.98% 169.74% 100.00%
Div Payout % - % - % 63.69 % 54.74 % 86.37 % 83.23 % 72.53 % -
  YoY % 0.00% 0.00% 16.35% -36.62% 3.77% 14.75% -
  Horiz. % 0.00% 0.00% 87.81% 75.47% 119.08% 114.75% 100.00%
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,091,977 975,605 995,052 943,393 888,143 760,756 638,859 9.34%
  YoY % 11.93% -1.95% 5.48% 6.22% 16.74% 19.08% -
  Horiz. % 170.93% 152.71% 155.75% 147.67% 139.02% 119.08% 100.00%
NOSH 791,288 722,671 721,052 720,147 727,986 760,756 570,410 5.60%
  YoY % 9.49% 0.22% 0.13% -1.08% -4.31% 33.37% -
  Horiz. % 138.72% 126.69% 126.41% 126.25% 127.63% 133.37% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 27.69 % 0.22 % 9.76 % 19.90 % 13.91 % 13.92 % 15.02 % 10.73%
  YoY % 12,486.36% -97.75% -50.95% 43.06% -0.07% -7.32% -
  Horiz. % 184.35% 1.46% 64.98% 132.49% 92.61% 92.68% 100.00%
ROE 2.12 % -0.10 % 2.28 % 3.14 % 2.51 % 4.21 % 3.39 % -7.52%
  YoY % 2,220.00% -104.39% -27.39% 25.10% -40.38% 24.19% -
  Horiz. % 62.54% -2.95% 67.26% 92.63% 74.04% 124.19% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 11.65 22.30 26.27 23.53 24.02 30.97 42.86 -19.51%
  YoY % -47.76% -15.11% 11.64% -2.04% -22.44% -27.74% -
  Horiz. % 27.18% 52.03% 61.29% 54.90% 56.04% 72.26% 100.00%
EPS 2.92 -0.12 3.14 4.11 3.07 4.41 3.83 -4.42%
  YoY % 2,533.33% -103.82% -23.60% 33.88% -30.39% 15.14% -
  Horiz. % 76.24% -3.13% 81.98% 107.31% 80.16% 115.14% 100.00%
DPS 0.00 1.50 2.00 2.25 2.65 3.50 2.75 -
  YoY % 0.00% -25.00% -11.11% -15.09% -24.29% 27.27% -
  Horiz. % 0.00% 54.55% 72.73% 81.82% 96.36% 127.27% 100.00%
NAPS 1.3800 1.3500 1.3800 1.3100 1.2200 1.0000 1.1200 3.54%
  YoY % 2.22% -2.17% 5.34% 7.38% 22.00% -10.71% -
  Horiz. % 123.21% 120.54% 123.21% 116.96% 108.93% 89.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 11.52 20.15 23.67 21.18 21.86 29.45 30.55 -15.00%
  YoY % -42.83% -14.87% 11.76% -3.11% -25.77% -3.60% -
  Horiz. % 37.71% 65.96% 77.48% 69.33% 71.55% 96.40% 100.00%
EPS 2.89 -0.12 2.83 3.70 2.79 4.00 2.70 1.14%
  YoY % 2,508.33% -104.24% -23.51% 32.62% -30.25% 48.15% -
  Horiz. % 107.04% -4.44% 104.81% 137.04% 103.33% 148.15% 100.00%
DPS 0.00 1.35 1.80 2.03 2.41 3.33 1.96 -
  YoY % 0.00% -25.00% -11.33% -15.77% -27.63% 69.90% -
  Horiz. % 0.00% 68.88% 91.84% 103.57% 122.96% 169.90% 100.00%
NAPS 1.3648 1.2194 1.2437 1.1791 1.1101 0.9508 0.7985 9.34%
  YoY % 11.92% -1.95% 5.48% 6.22% 16.75% 19.07% -
  Horiz. % 170.92% 152.71% 155.75% 147.66% 139.02% 119.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.4900 0.7050 0.8150 0.9600 1.1000 0.9400 0.8300 -
P/RPS 4.21 3.16 3.10 4.08 4.58 3.04 1.94 13.78%
  YoY % 33.23% 1.94% -24.02% -10.92% 50.66% 56.70% -
  Horiz. % 217.01% 162.89% 159.79% 210.31% 236.08% 156.70% 100.00%
P/EPS 16.78 -527.96 25.95 23.36 35.85 22.35 21.89 -4.33%
  YoY % 103.18% -2,134.53% 11.09% -34.84% 60.40% 2.10% -
  Horiz. % 76.66% -2,411.88% 118.55% 106.72% 163.77% 102.10% 100.00%
EY 5.96 -0.19 3.85 4.28 2.79 4.47 4.57 4.52%
  YoY % 3,236.84% -104.94% -10.05% 53.41% -37.58% -2.19% -
  Horiz. % 130.42% -4.16% 84.25% 93.65% 61.05% 97.81% 100.00%
DY 0.00 2.13 2.45 2.34 2.41 3.72 3.31 -
  YoY % 0.00% -13.06% 4.70% -2.90% -35.22% 12.39% -
  Horiz. % 0.00% 64.35% 74.02% 70.69% 72.81% 112.39% 100.00%
P/NAPS 0.36 0.52 0.59 0.73 0.90 0.94 0.74 -11.31%
  YoY % -30.77% -11.86% -19.18% -18.89% -4.26% 27.03% -
  Horiz. % 48.65% 70.27% 79.73% 98.65% 121.62% 127.03% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 06/06/18 21/06/17 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 -
Price 0.4750 0.6650 0.7550 0.7950 1.0500 1.0900 0.8400 -
P/RPS 4.08 2.98 2.87 3.38 4.37 3.52 1.96 12.99%
  YoY % 36.91% 3.83% -15.09% -22.65% 24.15% 79.59% -
  Horiz. % 208.16% 152.04% 146.43% 172.45% 222.96% 179.59% 100.00%
P/EPS 16.27 -498.01 24.04 19.34 34.22 25.92 22.16 -5.02%
  YoY % 103.27% -2,171.59% 24.30% -43.48% 32.02% 16.97% -
  Horiz. % 73.42% -2,247.34% 108.48% 87.27% 154.42% 116.97% 100.00%
EY 6.15 -0.20 4.16 5.17 2.92 3.86 4.51 5.30%
  YoY % 3,175.00% -104.81% -19.54% 77.05% -24.35% -14.41% -
  Horiz. % 136.36% -4.43% 92.24% 114.63% 64.75% 85.59% 100.00%
DY 0.00 2.26 2.65 2.83 2.52 3.21 3.27 -
  YoY % 0.00% -14.72% -6.36% 12.30% -21.50% -1.83% -
  Horiz. % 0.00% 69.11% 81.04% 86.54% 77.06% 98.17% 100.00%
P/NAPS 0.34 0.49 0.55 0.61 0.86 1.09 0.75 -12.35%
  YoY % -30.61% -10.91% -9.84% -29.07% -21.10% 45.33% -
  Horiz. % 45.33% 65.33% 73.33% 81.33% 114.67% 145.33% 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.
 


 

151  186  496  1347 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.01 
 AHB 0.24+0.06 
 NOVAMSC 0.180.00 
 VIVOCOM 0.0350.00 
 SAPNRG 0.5850.00 
 QES 0.24+0.005 
 PWORTH 0.0750.00 
 SERSOL 0.155+0.03 
 CONNECT 0.155+0.02 
 MKLAND 0.27+0.025 
Partners & Brokers