Highlights

[GLOMAC] QoQ Quarter Result on 2015-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 24-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 30-Apr-2015  [#4]
Profit Trend QoQ -     26.52%    YoY -     32.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 158,131 146,054 122,997 169,469 110,956 86,294 106,535 30.03%
  QoQ % 8.27% 18.75% -27.42% 52.74% 28.58% -19.00% -
  Horiz. % 148.43% 137.09% 115.45% 159.07% 104.15% 81.00% 100.00%
PBT 34,179 29,028 30,692 48,327 42,481 21,001 31,009 6.69%
  QoQ % 17.74% -5.42% -36.49% 13.76% 102.28% -32.27% -
  Horiz. % 110.22% 93.61% 98.98% 155.85% 137.00% 67.73% 100.00%
Tax -10,325 -9,531 -6,872 -14,607 -16,671 -6,930 -9,058 9.09%
  QoQ % -8.33% -38.69% 52.95% 12.38% -140.56% 23.49% -
  Horiz. % 113.99% 105.22% 75.87% 161.26% 184.05% 76.51% 100.00%
NP 23,854 19,497 23,820 33,720 25,810 14,071 21,951 5.68%
  QoQ % 22.35% -18.15% -29.36% 30.65% 83.43% -35.90% -
  Horiz. % 108.67% 88.82% 108.51% 153.61% 117.58% 64.10% 100.00%
NP to SH 19,682 17,530 21,069 29,601 23,397 13,173 20,845 -3.74%
  QoQ % 12.28% -16.80% -28.82% 26.52% 77.61% -36.80% -
  Horiz. % 94.42% 84.10% 101.07% 142.01% 112.24% 63.20% 100.00%
Tax Rate 30.21 % 32.83 % 22.39 % 30.23 % 39.24 % 33.00 % 29.21 % 2.26%
  QoQ % -7.98% 46.63% -25.93% -22.96% 18.91% 12.98% -
  Horiz. % 103.42% 112.39% 76.65% 103.49% 134.34% 112.98% 100.00%
Total Cost 134,277 126,557 99,177 135,749 85,146 72,223 84,584 35.97%
  QoQ % 6.10% 27.61% -26.94% 59.43% 17.89% -14.61% -
  Horiz. % 158.75% 149.62% 117.25% 160.49% 100.66% 85.39% 100.00%
Net Worth 976,916 965,938 960,287 943,393 919,943 902,459 907,883 4.99%
  QoQ % 1.14% 0.59% 1.79% 2.55% 1.94% -0.60% -
  Horiz. % 107.60% 106.39% 105.77% 103.91% 101.33% 99.40% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 14,366 - - 16,203 14,487 - - -
  QoQ % 0.00% 0.00% 0.00% 11.84% 0.00% 0.00% -
  Horiz. % 99.17% 0.00% 0.00% 111.84% 100.00% - -
Div Payout % 72.99 % - % - % 54.74 % 61.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -11.60% 0.00% 0.00% -
  Horiz. % 117.88% 0.00% 0.00% 88.40% 100.00% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 976,916 965,938 960,287 943,393 919,943 902,459 907,883 4.99%
  QoQ % 1.14% 0.59% 1.79% 2.55% 1.94% -0.60% -
  Horiz. % 107.60% 106.39% 105.77% 103.91% 101.33% 99.40% 100.00%
NOSH 718,321 715,510 716,632 720,147 724,365 727,790 726,306 -0.73%
  QoQ % 0.39% -0.16% -0.49% -0.58% -0.47% 0.20% -
  Horiz. % 98.90% 98.51% 98.67% 99.15% 99.73% 100.20% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 15.08 % 13.35 % 19.37 % 19.90 % 23.26 % 16.31 % 20.60 % -18.73%
  QoQ % 12.96% -31.08% -2.66% -14.45% 42.61% -20.83% -
  Horiz. % 73.20% 64.81% 94.03% 96.60% 112.91% 79.17% 100.00%
ROE 2.01 % 1.81 % 2.19 % 3.14 % 2.54 % 1.46 % 2.30 % -8.57%
  QoQ % 11.05% -17.35% -30.25% 23.62% 73.97% -36.52% -
  Horiz. % 87.39% 78.70% 95.22% 136.52% 110.43% 63.48% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 22.01 20.41 17.16 23.53 15.32 11.86 14.67 30.96%
  QoQ % 7.84% 18.94% -27.07% 53.59% 29.17% -19.15% -
  Horiz. % 150.03% 139.13% 116.97% 160.40% 104.43% 80.85% 100.00%
EPS 2.74 2.45 2.94 4.11 3.23 1.81 2.87 -3.03%
  QoQ % 11.84% -16.67% -28.47% 27.24% 78.45% -36.93% -
  Horiz. % 95.47% 85.37% 102.44% 143.21% 112.54% 63.07% 100.00%
DPS 2.00 0.00 0.00 2.25 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 112.50% 100.00% - -
NAPS 1.3600 1.3500 1.3400 1.3100 1.2700 1.2400 1.2500 5.77%
  QoQ % 0.74% 0.75% 2.29% 3.15% 2.42% -0.80% -
  Horiz. % 108.80% 108.00% 107.20% 104.80% 101.60% 99.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 19.76 18.25 15.37 21.18 13.87 10.79 13.32 29.98%
  QoQ % 8.27% 18.74% -27.43% 52.70% 28.54% -18.99% -
  Horiz. % 148.35% 137.01% 115.39% 159.01% 104.13% 81.01% 100.00%
EPS 2.46 2.19 2.63 3.70 2.92 1.65 2.61 -3.86%
  QoQ % 12.33% -16.73% -28.92% 26.71% 76.97% -36.78% -
  Horiz. % 94.25% 83.91% 100.77% 141.76% 111.88% 63.22% 100.00%
DPS 1.80 0.00 0.00 2.03 1.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 12.15% 0.00% 0.00% -
  Horiz. % 99.45% 0.00% 0.00% 112.15% 100.00% - -
NAPS 1.2210 1.2073 1.2002 1.1791 1.1498 1.1279 1.1347 4.99%
  QoQ % 1.13% 0.59% 1.79% 2.55% 1.94% -0.60% -
  Horiz. % 107.61% 106.40% 105.77% 103.91% 101.33% 99.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.8350 0.9100 0.8750 0.9600 0.9900 1.1100 1.2000 -
P/RPS 3.79 4.46 5.10 4.08 6.46 9.36 8.18 -40.04%
  QoQ % -15.02% -12.55% 25.00% -36.84% -30.98% 14.43% -
  Horiz. % 46.33% 54.52% 62.35% 49.88% 78.97% 114.43% 100.00%
P/EPS 30.47 37.14 29.76 23.36 30.65 61.33 41.81 -18.97%
  QoQ % -17.96% 24.80% 27.40% -23.78% -50.02% 46.69% -
  Horiz. % 72.88% 88.83% 71.18% 55.87% 73.31% 146.69% 100.00%
EY 3.28 2.69 3.36 4.28 3.26 1.63 2.39 23.42%
  QoQ % 21.93% -19.94% -21.50% 31.29% 100.00% -31.80% -
  Horiz. % 137.24% 112.55% 140.59% 179.08% 136.40% 68.20% 100.00%
DY 2.40 0.00 0.00 2.34 2.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 15.84% 0.00% 0.00% -
  Horiz. % 118.81% 0.00% 0.00% 115.84% 100.00% - -
P/NAPS 0.61 0.67 0.65 0.73 0.78 0.90 0.96 -26.03%
  QoQ % -8.96% 3.08% -10.96% -6.41% -13.33% -6.25% -
  Horiz. % 63.54% 69.79% 67.71% 76.04% 81.25% 93.75% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 23/03/16 02/12/15 17/09/15 24/06/15 18/03/15 03/12/14 24/09/14 -
Price 0.8300 0.9050 0.8600 0.7950 1.0200 1.0500 1.1700 -
P/RPS 3.77 4.43 5.01 3.38 6.66 8.86 7.98 -39.26%
  QoQ % -14.90% -11.58% 48.22% -49.25% -24.83% 11.03% -
  Horiz. % 47.24% 55.51% 62.78% 42.36% 83.46% 111.03% 100.00%
P/EPS 30.29 36.94 29.25 19.34 31.58 58.01 40.77 -17.93%
  QoQ % -18.00% 26.29% 51.24% -38.76% -45.56% 42.29% -
  Horiz. % 74.29% 90.61% 71.74% 47.44% 77.46% 142.29% 100.00%
EY 3.30 2.71 3.42 5.17 3.17 1.72 2.45 21.90%
  QoQ % 21.77% -20.76% -33.85% 63.09% 84.30% -29.80% -
  Horiz. % 134.69% 110.61% 139.59% 211.02% 129.39% 70.20% 100.00%
DY 2.41 0.00 0.00 2.83 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 44.39% 0.00% 0.00% -
  Horiz. % 122.96% 0.00% 0.00% 144.39% 100.00% - -
P/NAPS 0.61 0.67 0.64 0.61 0.80 0.85 0.94 -24.99%
  QoQ % -8.96% 4.69% 4.92% -23.75% -5.88% -9.57% -
  Horiz. % 64.89% 71.28% 68.09% 64.89% 85.11% 90.43% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

465  500  640  857 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.165+0.01 
 KGROUP-WC 0.020.00 
 VSOLAR 0.05+0.005 
 KGROUP 0.06+0.005 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 

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!
PARTNERS & BROKERS