[GLOMAC] QoQ Annualized Quarter Result on 2019-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 249,874 226,764 207,480 273,337 256,536 226,740 230,424 5.54% QoQ % 10.19% 9.29% -24.09% 6.55% 13.14% -1.60% - Horiz. % 108.44% 98.41% 90.04% 118.62% 111.33% 98.40% 100.00%
PBT 33,620 27,812 18,960 37,651 18,081 10,440 9,188 136.90% QoQ % 20.88% 46.69% -49.64% 108.23% 73.19% 13.63% - Horiz. % 365.91% 302.70% 206.36% 409.78% 196.79% 113.63% 100.00%
Tax -1,126 -9,120 -6,628 -23,528 -12,629 -6,306 -4,328 -59.13% QoQ % 87.65% -37.60% 71.83% -86.30% -100.27% -45.70% - Horiz. % 26.03% 210.72% 153.14% 543.62% 291.81% 145.70% 100.00%
NP 32,493 18,692 12,332 14,123 5,452 4,134 4,860 253.67% QoQ % 73.84% 51.57% -12.68% 159.04% 31.88% -14.94% - Horiz. % 668.59% 384.61% 253.74% 290.60% 112.18% 85.06% 100.00%
NP to SH 28,252 18,096 13,836 13,601 4,669 4,140 4,032 264.88% QoQ % 56.12% 30.79% 1.73% 191.28% 12.79% 2.68% - Horiz. % 700.69% 448.81% 343.15% 337.33% 115.81% 102.68% 100.00%
Tax Rate 3.35 % 32.79 % 34.96 % 62.49 % 69.85 % 60.40 % 47.10 % -82.75% QoQ % -89.78% -6.21% -44.06% -10.54% 15.65% 28.24% - Horiz. % 7.11% 69.62% 74.23% 132.68% 148.30% 128.24% 100.00%
Total Cost 217,381 208,072 195,148 259,214 251,084 222,606 225,564 -2.43% QoQ % 4.47% 6.62% -24.72% 3.24% 12.79% -1.31% - Horiz. % 96.37% 92.25% 86.52% 114.92% 111.31% 98.69% 100.00%
Net Worth 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 0.67% QoQ % 0.68% -0.17% 0.58% 0.29% -0.17% -0.20% - Horiz. % 101.01% 100.32% 100.49% 99.91% 99.62% 99.80% 100.00%
Dividend 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - 6,227 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 45.79 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 0.67% QoQ % 0.68% -0.17% 0.58% 0.29% -0.17% -0.20% - Horiz. % 101.01% 100.32% 100.49% 99.91% 99.62% 99.80% 100.00%
NOSH 775,930 776,150 777,433 778,474 781,828 788,841 790,460 -1.23% QoQ % -0.03% -0.17% -0.13% -0.43% -0.89% -0.20% - Horiz. % 98.16% 98.19% 98.35% 98.48% 98.91% 99.80% 100.00%
Ratio Analysis 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 13.00 % 8.24 % 5.94 % 5.17 % 2.13 % 1.82 % 2.11 % 234.97% QoQ % 57.77% 38.72% 14.89% 142.72% 17.03% -13.74% - Horiz. % 616.11% 390.52% 281.52% 245.02% 100.95% 86.26% 100.00%
ROE 2.56 % 1.65 % 1.26 % 1.25 % 0.43 % 0.38 % 0.37 % 261.82% QoQ % 55.15% 30.95% 0.80% 190.70% 13.16% 2.70% - Horiz. % 691.89% 445.95% 340.54% 337.84% 116.22% 102.70% 100.00%
Per Share 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 32.20 29.22 26.69 35.11 32.81 28.74 29.15 6.84% QoQ % 10.20% 9.48% -23.98% 7.01% 14.16% -1.41% - Horiz. % 110.46% 100.24% 91.56% 120.45% 112.56% 98.59% 100.00%
EPS 3.64 2.32 1.76 1.73 0.59 0.52 0.52 264.64% QoQ % 56.90% 31.82% 1.73% 193.22% 13.46% 0.00% - Horiz. % 700.00% 446.15% 338.46% 332.69% 113.46% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4200 1.4100 1.4100 1.4000 1.3900 1.3800 1.3800 1.92% QoQ % 0.71% 0.00% 0.71% 0.72% 0.72% 0.00% - Horiz. % 102.90% 102.17% 102.17% 101.45% 100.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 31.23 28.34 25.93 34.16 32.06 28.34 28.80 5.53% QoQ % 10.20% 9.29% -24.09% 6.55% 13.13% -1.60% - Horiz. % 108.44% 98.40% 90.03% 118.61% 111.32% 98.40% 100.00%
EPS 3.53 2.26 1.73 1.70 0.58 0.52 0.50 266.71% QoQ % 56.19% 30.64% 1.76% 193.10% 11.54% 4.00% - Horiz. % 706.00% 452.00% 346.00% 340.00% 116.00% 104.00% 100.00%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3771 1.3678 1.3701 1.3622 1.3583 1.3606 1.3634 0.67% QoQ % 0.68% -0.17% 0.58% 0.29% -0.17% -0.21% - Horiz. % 101.00% 100.32% 100.49% 99.91% 99.63% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.3500 0.3600 0.3900 0.3800 0.3700 0.3950 0.4550 -
P/RPS 1.09 1.23 1.46 1.08 1.13 1.37 1.56 -21.21% QoQ % -11.38% -15.75% 35.19% -4.42% -17.52% -12.18% - Horiz. % 69.87% 78.85% 93.59% 69.23% 72.44% 87.82% 100.00%
P/EPS 9.61 15.44 21.91 21.75 61.95 75.26 89.20 -77.27% QoQ % -37.76% -29.53% 0.74% -64.89% -17.69% -15.63% - Horiz. % 10.77% 17.31% 24.56% 24.38% 69.45% 84.37% 100.00%
EY 10.40 6.48 4.56 4.60 1.61 1.33 1.12 339.99% QoQ % 60.49% 42.11% -0.87% 185.71% 21.05% 18.75% - Horiz. % 928.57% 578.57% 407.14% 410.71% 143.75% 118.75% 100.00%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.25 0.26 0.28 0.27 0.27 0.29 0.33 -16.85% QoQ % -3.85% -7.14% 3.70% 0.00% -6.90% -12.12% - Horiz. % 75.76% 78.79% 84.85% 81.82% 81.82% 87.88% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 -
Price 0.2750 0.3650 0.3650 0.3800 0.3800 0.4150 0.4100 -
P/RPS 0.85 1.25 1.37 1.08 1.16 1.44 1.41 -28.57% QoQ % -32.00% -8.76% 26.85% -6.90% -19.44% 2.13% - Horiz. % 60.28% 88.65% 97.16% 76.60% 82.27% 102.13% 100.00%
P/EPS 7.55 15.66 20.51 21.75 63.63 79.07 80.38 -79.25% QoQ % -51.79% -23.65% -5.70% -65.82% -19.53% -1.63% - Horiz. % 9.39% 19.48% 25.52% 27.06% 79.16% 98.37% 100.00%
EY 13.24 6.39 4.88 4.60 1.57 1.26 1.24 382.80% QoQ % 107.20% 30.94% 6.09% 192.99% 24.60% 1.61% - Horiz. % 1,067.74% 515.32% 393.55% 370.97% 126.61% 101.61% 100.00%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.19 0.26 0.26 0.27 0.27 0.30 0.30 -26.19% QoQ % -26.92% 0.00% -3.70% 0.00% -10.00% 0.00% - Horiz. % 63.33% 86.67% 86.67% 90.00% 90.00% 100.00% 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
(128) 4th Quaterly results.pdf 
