Highlights

[GLOMAC] QoQ Quarter Result on 2014-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 19-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     -42.07%    YoY -     -10.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 86,294 106,535 174,868 183,720 155,802 162,271 235,612 -48.72%
  QoQ % -19.00% -39.08% -4.82% 17.92% -3.99% -31.13% -
  Horiz. % 36.63% 45.22% 74.22% 77.98% 66.13% 68.87% 100.00%
PBT 21,001 31,009 38,411 35,455 48,895 34,520 48,973 -43.05%
  QoQ % -32.27% -19.27% 8.34% -27.49% 41.64% -29.51% -
  Horiz. % 42.88% 63.32% 78.43% 72.40% 99.84% 70.49% 100.00%
Tax -6,930 -9,058 -14,079 -11,908 -8,868 -9,538 -16,181 -43.09%
  QoQ % 23.49% 35.66% -18.23% -34.28% 7.02% 41.05% -
  Horiz. % 42.83% 55.98% 87.01% 73.59% 54.81% 58.95% 100.00%
NP 14,071 21,951 24,332 23,547 40,027 24,982 32,792 -43.02%
  QoQ % -35.90% -9.79% 3.33% -41.17% 60.22% -23.82% -
  Horiz. % 42.91% 66.94% 74.20% 71.81% 122.06% 76.18% 100.00%
NP to SH 13,173 20,845 22,336 22,710 39,201 24,133 31,990 -44.56%
  QoQ % -36.80% -6.68% -1.65% -42.07% 62.44% -24.56% -
  Horiz. % 41.18% 65.16% 69.82% 70.99% 122.54% 75.44% 100.00%
Tax Rate 33.00 % 29.21 % 36.65 % 33.59 % 18.14 % 27.63 % 33.04 % -0.08%
  QoQ % 12.98% -20.30% 9.11% 85.17% -34.35% -16.37% -
  Horiz. % 99.88% 88.41% 110.93% 101.66% 54.90% 83.63% 100.00%
Total Cost 72,223 84,584 150,536 160,173 115,775 137,289 202,820 -49.67%
  QoQ % -14.61% -43.81% -6.02% 38.35% -15.67% -32.31% -
  Horiz. % 35.61% 41.70% 74.22% 78.97% 57.08% 67.69% 100.00%
Net Worth 902,459 907,883 888,143 880,740 858,203 830,690 760,756 12.03%
  QoQ % -0.60% 2.22% 0.84% 2.63% 3.31% 9.19% -
  Horiz. % 118.63% 119.34% 116.74% 115.77% 112.81% 109.19% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 19,291 16,377 - - 26,626 -
  QoQ % 0.00% 0.00% 17.79% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 72.45% 61.51% 0.00% 0.00% 100.00%
Div Payout % - % - % 86.37 % 72.12 % - % - % 83.23 % -
  QoQ % 0.00% 0.00% 19.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.77% 86.65% 0.00% 0.00% 100.00%
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 902,459 907,883 888,143 880,740 858,203 830,690 760,756 12.03%
  QoQ % -0.60% 2.22% 0.84% 2.63% 3.31% 9.19% -
  Horiz. % 118.63% 119.34% 116.74% 115.77% 112.81% 109.19% 100.00%
NOSH 727,790 726,306 727,986 727,884 727,291 716,112 760,756 -2.90%
  QoQ % 0.20% -0.23% 0.01% 0.08% 1.56% -5.87% -
  Horiz. % 95.67% 95.47% 95.69% 95.68% 95.60% 94.13% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 16.31 % 20.60 % 13.91 % 12.82 % 25.69 % 15.40 % 13.92 % 11.11%
  QoQ % -20.83% 48.09% 8.50% -50.10% 66.82% 10.63% -
  Horiz. % 117.17% 147.99% 99.93% 92.10% 184.55% 110.63% 100.00%
ROE 1.46 % 2.30 % 2.51 % 2.58 % 4.57 % 2.91 % 4.21 % -50.54%
  QoQ % -36.52% -8.37% -2.71% -43.54% 57.04% -30.88% -
  Horiz. % 34.68% 54.63% 59.62% 61.28% 108.55% 69.12% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 11.86 14.67 24.02 25.24 21.42 22.66 30.97 -47.17%
  QoQ % -19.15% -38.93% -4.83% 17.83% -5.47% -26.83% -
  Horiz. % 38.30% 47.37% 77.56% 81.50% 69.16% 73.17% 100.00%
EPS 1.81 2.87 3.07 3.12 5.39 3.37 4.41 -44.68%
  QoQ % -36.93% -6.51% -1.60% -42.12% 59.94% -23.58% -
  Horiz. % 41.04% 65.08% 69.61% 70.75% 122.22% 76.42% 100.00%
DPS 0.00 0.00 2.65 2.25 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 17.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.71% 64.29% 0.00% 0.00% 100.00%
NAPS 1.2400 1.2500 1.2200 1.2100 1.1800 1.1600 1.0000 15.37%
  QoQ % -0.80% 2.46% 0.83% 2.54% 1.72% 16.00% -
  Horiz. % 124.00% 125.00% 122.00% 121.00% 118.00% 116.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 10.79 13.32 21.86 22.96 19.47 20.28 29.45 -48.70%
  QoQ % -18.99% -39.07% -4.79% 17.93% -3.99% -31.14% -
  Horiz. % 36.64% 45.23% 74.23% 77.96% 66.11% 68.86% 100.00%
EPS 1.65 2.61 2.79 2.84 4.90 3.02 4.00 -44.50%
  QoQ % -36.78% -6.45% -1.76% -42.04% 62.25% -24.50% -
  Horiz. % 41.25% 65.25% 69.75% 71.00% 122.50% 75.50% 100.00%
DPS 0.00 0.00 2.41 2.05 0.00 0.00 3.33 -
  QoQ % 0.00% 0.00% 17.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 72.37% 61.56% 0.00% 0.00% 100.00%
NAPS 1.1279 1.1347 1.1101 1.1008 1.0726 1.0382 0.9508 12.03%
  QoQ % -0.60% 2.22% 0.84% 2.63% 3.31% 9.19% -
  Horiz. % 118.63% 119.34% 116.75% 115.78% 112.81% 109.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.1100 1.2000 1.1000 1.1000 1.1300 1.2000 0.9400 -
P/RPS 9.36 8.18 4.58 4.36 5.27 5.30 3.04 111.21%
  QoQ % 14.43% 78.60% 5.05% -17.27% -0.57% 74.34% -
  Horiz. % 307.89% 269.08% 150.66% 143.42% 173.36% 174.34% 100.00%
P/EPS 61.33 41.81 35.85 35.26 20.96 35.61 22.35 95.64%
  QoQ % 46.69% 16.62% 1.67% 68.23% -41.14% 59.33% -
  Horiz. % 274.41% 187.07% 160.40% 157.76% 93.78% 159.33% 100.00%
EY 1.63 2.39 2.79 2.84 4.77 2.81 4.47 -48.87%
  QoQ % -31.80% -14.34% -1.76% -40.46% 69.75% -37.14% -
  Horiz. % 36.47% 53.47% 62.42% 63.53% 106.71% 62.86% 100.00%
DY 0.00 0.00 2.41 2.05 0.00 0.00 3.72 -
  QoQ % 0.00% 0.00% 17.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.78% 55.11% 0.00% 0.00% 100.00%
P/NAPS 0.90 0.96 0.90 0.91 0.96 1.03 0.94 -2.85%
  QoQ % -6.25% 6.67% -1.10% -5.21% -6.80% 9.57% -
  Horiz. % 95.74% 102.13% 95.74% 96.81% 102.13% 109.57% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 -
Price 1.0500 1.1700 1.0500 1.1000 1.1000 1.1700 1.0900 -
P/RPS 8.86 7.98 4.37 4.36 5.13 5.16 3.52 84.73%
  QoQ % 11.03% 82.61% 0.23% -15.01% -0.58% 46.59% -
  Horiz. % 251.70% 226.70% 124.15% 123.86% 145.74% 146.59% 100.00%
P/EPS 58.01 40.77 34.22 35.26 20.41 34.72 25.92 70.85%
  QoQ % 42.29% 19.14% -2.95% 72.76% -41.22% 33.95% -
  Horiz. % 223.80% 157.29% 132.02% 136.03% 78.74% 133.95% 100.00%
EY 1.72 2.45 2.92 2.84 4.90 2.88 3.86 -41.57%
  QoQ % -29.80% -16.10% 2.82% -42.04% 70.14% -25.39% -
  Horiz. % 44.56% 63.47% 75.65% 73.58% 126.94% 74.61% 100.00%
DY 0.00 0.00 2.52 2.05 0.00 0.00 3.21 -
  QoQ % 0.00% 0.00% 22.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.50% 63.86% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.94 0.86 0.91 0.93 1.01 1.09 -15.24%
  QoQ % -9.57% 9.30% -5.49% -2.15% -7.92% -7.34% -
  Horiz. % 77.98% 86.24% 78.90% 83.49% 85.32% 92.66% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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