Highlights

[GLOMAC] QoQ Cumulative Quarter Result on 2019-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 27-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     288.38%    YoY -     -56.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 187,406 113,382 51,870 273,337 192,402 113,370 57,606 119.08%
  QoQ % 65.29% 118.59% -81.02% 42.07% 69.71% 96.80% -
  Horiz. % 325.32% 196.82% 90.04% 474.49% 334.00% 196.80% 100.00%
PBT 25,215 13,906 4,740 37,651 13,561 5,220 2,297 391.78%
  QoQ % 81.32% 193.38% -87.41% 177.64% 159.79% 127.25% -
  Horiz. % 1,097.74% 605.40% 206.36% 1,639.14% 590.38% 227.25% 100.00%
Tax -845 -4,560 -1,657 -23,528 -9,472 -3,153 -1,082 -15.16%
  QoQ % 81.47% -175.20% 92.96% -148.40% -200.41% -191.40% -
  Horiz. % 78.10% 421.44% 153.14% 2,174.49% 875.42% 291.40% 100.00%
NP 24,370 9,346 3,083 14,123 4,089 2,067 1,215 634.20%
  QoQ % 160.75% 203.15% -78.17% 245.39% 97.82% 70.12% -
  Horiz. % 2,005.76% 769.22% 253.74% 1,162.39% 336.54% 170.12% 100.00%
NP to SH 21,189 9,048 3,459 13,601 3,502 2,070 1,008 657.46%
  QoQ % 134.18% 161.58% -74.57% 288.38% 69.18% 105.36% -
  Horiz. % 2,102.08% 897.62% 343.15% 1,349.31% 347.42% 205.36% 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 163,036 104,036 48,787 259,214 188,313 111,303 56,391 102.55%
  QoQ % 56.71% 113.25% -81.18% 37.65% 69.19% 97.38% -
  Horiz. % 289.12% 184.49% 86.52% 459.67% 333.94% 197.38% 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 1.92 % 0.83 % 0.32 % 1.25 % 0.32 % 0.19 % 0.09 % 664.92%
  QoQ % 131.33% 159.38% -74.40% 290.62% 68.42% 111.11% -
  Horiz. % 2,133.33% 922.22% 355.56% 1,388.89% 355.56% 211.11% 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 24.15 14.61 6.67 35.11 24.61 14.37 7.29 121.74%
  QoQ % 65.30% 119.04% -81.00% 42.67% 71.26% 97.12% -
  Horiz. % 331.28% 200.41% 91.50% 481.62% 337.59% 197.12% 100.00%
EPS 2.73 1.16 0.44 1.73 0.44 0.26 0.13 656.96%
  QoQ % 135.34% 163.64% -74.57% 293.18% 69.23% 100.00% -
  Horiz. % 2,100.00% 892.31% 338.46% 1,330.77% 338.46% 200.00% 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 23.42 14.17 6.48 34.16 24.05 14.17 7.20 119.06%
  QoQ % 65.28% 118.67% -81.03% 42.04% 69.72% 96.81% -
  Horiz. % 325.28% 196.81% 90.00% 474.44% 334.03% 196.81% 100.00%
EPS 2.65 1.13 0.43 1.70 0.44 0.26 0.13 642.14%
  QoQ % 134.51% 162.79% -74.71% 286.36% 69.23% 100.00% -
  Horiz. % 2,038.46% 869.23% 330.77% 1,307.69% 338.46% 200.00% 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 1.45 2.46 5.85 1.08 1.50 2.75 6.24 -62.10%
  QoQ % -41.06% -57.95% 441.67% -28.00% -45.45% -55.93% -
  Horiz. % 23.24% 39.42% 93.75% 17.31% 24.04% 44.07% 100.00%
P/EPS 12.82 30.88 87.66 21.75 82.60 150.53 356.80 -89.05%
  QoQ % -58.48% -64.77% 303.03% -73.67% -45.13% -57.81% -
  Horiz. % 3.59% 8.65% 24.57% 6.10% 23.15% 42.19% 100.00%
EY 7.80 3.24 1.14 4.60 1.21 0.66 0.28 813.40%
  QoQ % 140.74% 184.21% -75.22% 280.17% 83.33% 135.71% -
  Horiz. % 2,785.71% 1,157.14% 407.14% 1,642.86% 432.14% 235.71% 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 1.14 2.50 5.47 1.08 1.54 2.89 5.63 -65.42%
  QoQ % -54.40% -54.30% 406.48% -29.87% -46.71% -48.67% -
  Horiz. % 20.25% 44.40% 97.16% 19.18% 27.35% 51.33% 100.00%
P/EPS 10.07 31.31 82.04 21.75 84.84 158.15 321.52 -90.00%
  QoQ % -67.84% -61.84% 277.20% -74.36% -46.35% -50.81% -
  Horiz. % 3.13% 9.74% 25.52% 6.76% 26.39% 49.19% 100.00%
EY 9.93 3.19 1.22 4.60 1.18 0.63 0.31 902.27%
  QoQ % 211.29% 161.48% -73.48% 289.83% 87.30% 103.23% -
  Horiz. % 3,203.23% 1,029.03% 393.55% 1,483.87% 380.65% 203.23% 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.
 


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
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS