Highlights

[GLOMAC] QoQ Cumulative Quarter Result on 2016-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 15-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     38.85%    YoY -     -7.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 422,898 335,405 251,420 616,603 427,182 269,051 122,997 126.95%
  QoQ % 26.09% 33.40% -59.22% 44.34% 58.77% 118.75% -
  Horiz. % 343.83% 272.69% 204.41% 501.32% 347.31% 218.75% 100.00%
PBT 153,260 143,520 117,809 122,407 93,899 59,720 30,692 190.73%
  QoQ % 6.79% 21.82% -3.76% 30.36% 57.23% 94.58% -
  Horiz. % 499.35% 467.61% 383.84% 398.82% 305.94% 194.58% 100.00%
Tax -44,402 -39,992 -31,333 -36,747 -26,728 -16,403 -6,872 244.95%
  QoQ % -11.03% -27.64% 14.73% -37.49% -62.95% -138.69% -
  Horiz. % 646.13% 581.96% 455.95% 534.74% 388.94% 238.69% 100.00%
NP 108,858 103,528 86,476 85,660 67,171 43,317 23,820 174.12%
  QoQ % 5.15% 19.72% 0.95% 27.53% 55.07% 81.85% -
  Horiz. % 457.00% 434.63% 363.04% 359.61% 281.99% 181.85% 100.00%
NP to SH 109,158 103,786 85,538 80,925 58,281 38,599 21,069 197.93%
  QoQ % 5.18% 21.33% 5.70% 38.85% 50.99% 83.20% -
  Horiz. % 518.10% 492.60% 405.99% 384.10% 276.62% 183.20% 100.00%
Tax Rate 28.97 % 27.87 % 26.60 % 30.02 % 28.46 % 27.47 % 22.39 % 18.65%
  QoQ % 3.95% 4.77% -11.39% 5.48% 3.60% 22.69% -
  Horiz. % 129.39% 124.48% 118.80% 134.08% 127.11% 122.69% 100.00%
Total Cost 314,040 231,877 164,944 530,943 360,011 225,734 99,177 114.88%
  QoQ % 35.43% 40.58% -68.93% 47.48% 59.48% 127.61% -
  Horiz. % 316.65% 233.80% 166.31% 535.35% 363.00% 227.61% 100.00%
Net Worth 1,087,334 1,080,353 1,080,935 990,844 974,934 968,562 960,287 8.60%
  QoQ % 0.65% -0.05% 9.09% 1.63% 0.66% 0.86% -
  Horiz. % 113.23% 112.50% 112.56% 103.18% 101.53% 100.86% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 10,801 - - 14,360 14,337 - - -
  QoQ % 0.00% 0.00% 0.00% 0.16% 0.00% 0.00% -
  Horiz. % 75.34% 0.00% 0.00% 100.16% 100.00% - -
Div Payout % 9.90 % - % - % 17.74 % 24.60 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -27.89% 0.00% 0.00% -
  Horiz. % 40.24% 0.00% 0.00% 72.11% 100.00% - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 1,087,334 1,080,353 1,080,935 990,844 974,934 968,562 960,287 8.60%
  QoQ % 0.65% -0.05% 9.09% 1.63% 0.66% 0.86% -
  Horiz. % 113.23% 112.50% 112.56% 103.18% 101.53% 100.86% 100.00%
NOSH 720,089 720,235 720,623 718,003 716,863 717,453 716,632 0.32%
  QoQ % -0.02% -0.05% 0.36% 0.16% -0.08% 0.11% -
  Horiz. % 100.48% 100.50% 100.56% 100.19% 100.03% 100.11% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 25.74 % 30.87 % 34.40 % 13.89 % 15.72 % 16.10 % 19.37 % 20.77%
  QoQ % -16.62% -10.26% 147.66% -11.64% -2.36% -16.88% -
  Horiz. % 132.89% 159.37% 177.59% 71.71% 81.16% 83.12% 100.00%
ROE 10.04 % 9.61 % 7.91 % 8.17 % 5.98 % 3.99 % 2.19 % 174.70%
  QoQ % 4.47% 21.49% -3.18% 36.62% 49.87% 82.19% -
  Horiz. % 458.45% 438.81% 361.19% 373.06% 273.06% 182.19% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 58.73 46.57 34.89 85.88 59.59 37.50 17.16 126.26%
  QoQ % 26.11% 33.48% -59.37% 44.12% 58.91% 118.53% -
  Horiz. % 342.25% 271.39% 203.32% 500.47% 347.26% 218.53% 100.00%
EPS 15.16 14.41 11.87 11.27 8.13 5.38 2.94 196.99%
  QoQ % 5.20% 21.40% 5.32% 38.62% 51.12% 82.99% -
  Horiz. % 515.65% 490.14% 403.74% 383.33% 276.53% 182.99% 100.00%
DPS 1.50 0.00 0.00 2.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.5100 1.5000 1.5000 1.3800 1.3600 1.3500 1.3400 8.25%
  QoQ % 0.67% 0.00% 8.70% 1.47% 0.74% 0.75% -
  Horiz. % 112.69% 111.94% 111.94% 102.99% 101.49% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 52.86 41.92 31.42 77.07 53.39 33.63 15.37 126.99%
  QoQ % 26.10% 33.42% -59.23% 44.35% 58.76% 118.80% -
  Horiz. % 343.92% 272.74% 204.42% 501.43% 347.36% 218.80% 100.00%
EPS 13.64 12.97 10.69 10.11 7.28 4.82 2.63 198.13%
  QoQ % 5.17% 21.33% 5.74% 38.87% 51.04% 83.27% -
  Horiz. % 518.63% 493.16% 406.46% 384.41% 276.81% 183.27% 100.00%
DPS 1.35 0.00 0.00 1.79 1.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.42% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.3590 1.3503 1.3510 1.2384 1.2185 1.2106 1.2002 8.60%
  QoQ % 0.64% -0.05% 9.09% 1.63% 0.65% 0.87% -
  Horiz. % 113.23% 112.51% 112.56% 103.18% 101.52% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.7000 0.7700 0.7800 0.8150 0.8350 0.9100 0.8750 -
P/RPS 1.19 1.65 2.24 0.95 1.40 2.43 5.10 -61.93%
  QoQ % -27.88% -26.34% 135.79% -32.14% -42.39% -52.35% -
  Horiz. % 23.33% 32.35% 43.92% 18.63% 27.45% 47.65% 100.00%
P/EPS 4.62 5.34 6.57 7.23 10.27 16.91 29.76 -70.95%
  QoQ % -13.48% -18.72% -9.13% -29.60% -39.27% -43.18% -
  Horiz. % 15.52% 17.94% 22.08% 24.29% 34.51% 56.82% 100.00%
EY 21.66 18.71 15.22 13.83 9.74 5.91 3.36 244.42%
  QoQ % 15.77% 22.93% 10.05% 41.99% 64.81% 75.89% -
  Horiz. % 644.64% 556.85% 452.98% 411.61% 289.88% 175.89% 100.00%
DY 2.14 0.00 0.00 2.45 2.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.08% 0.00% 0.00% -
  Horiz. % 89.17% 0.00% 0.00% 102.08% 100.00% - -
P/NAPS 0.46 0.51 0.52 0.59 0.61 0.67 0.65 -20.50%
  QoQ % -9.80% -1.92% -11.86% -3.28% -8.96% 3.08% -
  Horiz. % 70.77% 78.46% 80.00% 90.77% 93.85% 103.08% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 17/09/15 -
Price 0.7150 0.7200 0.7550 0.7550 0.8300 0.9050 0.8600 -
P/RPS 1.22 1.55 2.16 0.88 1.39 2.41 5.01 -60.84%
  QoQ % -21.29% -28.24% 145.45% -36.69% -42.32% -51.90% -
  Horiz. % 24.35% 30.94% 43.11% 17.56% 27.74% 48.10% 100.00%
P/EPS 4.72 5.00 6.36 6.70 10.21 16.82 29.25 -70.20%
  QoQ % -5.60% -21.38% -5.07% -34.38% -39.30% -42.50% -
  Horiz. % 16.14% 17.09% 21.74% 22.91% 34.91% 57.50% 100.00%
EY 21.20 20.01 15.72 14.93 9.80 5.94 3.42 235.59%
  QoQ % 5.95% 27.29% 5.29% 52.35% 64.98% 73.68% -
  Horiz. % 619.88% 585.09% 459.65% 436.55% 286.55% 173.68% 100.00%
DY 2.10 0.00 0.00 2.65 2.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9.96% 0.00% 0.00% -
  Horiz. % 87.14% 0.00% 0.00% 109.96% 100.00% - -
P/NAPS 0.47 0.48 0.50 0.55 0.61 0.67 0.64 -18.53%
  QoQ % -2.08% -4.00% -9.09% -9.84% -8.96% 4.69% -
  Horiz. % 73.44% 75.00% 78.12% 85.94% 95.31% 104.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

213  365  559  1341 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 LKL 0.415+0.04 
 FOCUS-PA 0.020.00 
 DAYA 0.02+0.005 
 UCREST 0.265+0.01 
 DIGI-C45 0.085-0.01 
 PA 0.535+0.025 
 PERMAJU 0.205-0.005 
 TCS 0.59+0.01 
 HLT 0.99+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS