Highlights

[GLOMAC] QoQ Quarter Result on 2016-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 23-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     12.28%    YoY -     -15.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 83,985 251,420 189,421 158,131 146,054 122,997 169,469 -37.24%
  QoQ % -66.60% 32.73% 19.79% 8.27% 18.75% -27.42% -
  Horiz. % 49.56% 148.36% 111.77% 93.31% 86.18% 72.58% 100.00%
PBT 25,711 117,809 28,508 34,179 29,028 30,692 48,327 -34.22%
  QoQ % -78.18% 313.25% -16.59% 17.74% -5.42% -36.49% -
  Horiz. % 53.20% 243.77% 58.99% 70.72% 60.07% 63.51% 100.00%
Tax -8,659 -31,333 -10,019 -10,325 -9,531 -6,872 -14,607 -29.32%
  QoQ % 72.36% -212.74% 2.96% -8.33% -38.69% 52.95% -
  Horiz. % 59.28% 214.51% 68.59% 70.69% 65.25% 47.05% 100.00%
NP 17,052 86,476 18,489 23,854 19,497 23,820 33,720 -36.40%
  QoQ % -80.28% 367.72% -22.49% 22.35% -18.15% -29.36% -
  Horiz. % 50.57% 256.45% 54.83% 70.74% 57.82% 70.64% 100.00%
NP to SH 18,248 85,538 22,644 19,682 17,530 21,069 29,601 -27.46%
  QoQ % -78.67% 277.75% 15.05% 12.28% -16.80% -28.82% -
  Horiz. % 61.65% 288.97% 76.50% 66.49% 59.22% 71.18% 100.00%
Tax Rate 33.68 % 26.60 % 35.14 % 30.21 % 32.83 % 22.39 % 30.23 % 7.44%
  QoQ % 26.62% -24.30% 16.32% -7.98% 46.63% -25.93% -
  Horiz. % 111.41% 87.99% 116.24% 99.93% 108.60% 74.07% 100.00%
Total Cost 66,933 164,944 170,932 134,277 126,557 99,177 135,749 -37.45%
  QoQ % -59.42% -3.50% 27.30% 6.10% 27.61% -26.94% -
  Horiz. % 49.31% 121.51% 125.92% 98.92% 93.23% 73.06% 100.00%
Net Worth 1,081,897 1,080,935 995,052 976,916 965,938 960,287 943,393 9.52%
  QoQ % 0.09% 8.63% 1.86% 1.14% 0.59% 1.79% -
  Horiz. % 114.68% 114.58% 105.48% 103.55% 102.39% 101.79% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - 14,421 14,366 - - 16,203 -
  QoQ % 0.00% 0.00% 0.38% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.00% 88.66% 0.00% 0.00% 100.00%
Div Payout % - % - % 63.69 % 72.99 % - % - % 54.74 % -
  QoQ % 0.00% 0.00% -12.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.35% 133.34% 0.00% 0.00% 100.00%
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,081,897 1,080,935 995,052 976,916 965,938 960,287 943,393 9.52%
  QoQ % 0.09% 8.63% 1.86% 1.14% 0.59% 1.79% -
  Horiz. % 114.68% 114.58% 105.48% 103.55% 102.39% 101.79% 100.00%
NOSH 721,264 720,623 721,052 718,321 715,510 716,632 720,147 0.10%
  QoQ % 0.09% -0.06% 0.38% 0.39% -0.16% -0.49% -
  Horiz. % 100.16% 100.07% 100.13% 99.75% 99.36% 99.51% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 20.30 % 34.40 % 9.76 % 15.08 % 13.35 % 19.37 % 19.90 % 1.33%
  QoQ % -40.99% 252.46% -35.28% 12.96% -31.08% -2.66% -
  Horiz. % 102.01% 172.86% 49.05% 75.78% 67.09% 97.34% 100.00%
ROE 1.69 % 7.91 % 2.28 % 2.01 % 1.81 % 2.19 % 3.14 % -33.71%
  QoQ % -78.63% 246.93% 13.43% 11.05% -17.35% -30.25% -
  Horiz. % 53.82% 251.91% 72.61% 64.01% 57.64% 69.75% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 11.64 34.89 26.27 22.01 20.41 17.16 23.53 -37.32%
  QoQ % -66.64% 32.81% 19.35% 7.84% 18.94% -27.07% -
  Horiz. % 49.47% 148.28% 111.64% 93.54% 86.74% 72.93% 100.00%
EPS 2.53 11.87 3.14 2.74 2.45 2.94 4.11 -27.53%
  QoQ % -78.69% 278.03% 14.60% 11.84% -16.67% -28.47% -
  Horiz. % 61.56% 288.81% 76.40% 66.67% 59.61% 71.53% 100.00%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 2.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.89% 88.89% 0.00% 0.00% 100.00%
NAPS 1.5000 1.5000 1.3800 1.3600 1.3500 1.3400 1.3100 9.40%
  QoQ % 0.00% 8.70% 1.47% 0.74% 0.75% 2.29% -
  Horiz. % 114.50% 114.50% 105.34% 103.82% 103.05% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 10.50 31.42 23.67 19.76 18.25 15.37 21.18 -37.23%
  QoQ % -66.58% 32.74% 19.79% 8.27% 18.74% -27.43% -
  Horiz. % 49.58% 148.35% 111.76% 93.30% 86.17% 72.57% 100.00%
EPS 2.28 10.69 2.83 2.46 2.19 2.63 3.70 -27.48%
  QoQ % -78.67% 277.74% 15.04% 12.33% -16.73% -28.92% -
  Horiz. % 61.62% 288.92% 76.49% 66.49% 59.19% 71.08% 100.00%
DPS 0.00 0.00 1.80 1.80 0.00 0.00 2.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.67% 88.67% 0.00% 0.00% 100.00%
NAPS 1.3522 1.3510 1.2437 1.2210 1.2073 1.2002 1.1791 9.52%
  QoQ % 0.09% 8.63% 1.86% 1.13% 0.59% 1.79% -
  Horiz. % 114.68% 114.58% 105.48% 103.55% 102.39% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.7700 0.7800 0.8150 0.8350 0.9100 0.8750 0.9600 -
P/RPS 6.61 2.24 3.10 3.79 4.46 5.10 4.08 37.74%
  QoQ % 195.09% -27.74% -18.21% -15.02% -12.55% 25.00% -
  Horiz. % 162.01% 54.90% 75.98% 92.89% 109.31% 125.00% 100.00%
P/EPS 30.43 6.57 25.95 30.47 37.14 29.76 23.36 19.18%
  QoQ % 363.17% -74.68% -14.83% -17.96% 24.80% 27.40% -
  Horiz. % 130.27% 28.12% 111.09% 130.44% 158.99% 127.40% 100.00%
EY 3.29 15.22 3.85 3.28 2.69 3.36 4.28 -16.02%
  QoQ % -78.38% 295.32% 17.38% 21.93% -19.94% -21.50% -
  Horiz. % 76.87% 355.61% 89.95% 76.64% 62.85% 78.50% 100.00%
DY 0.00 0.00 2.45 2.40 0.00 0.00 2.34 -
  QoQ % 0.00% 0.00% 2.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.70% 102.56% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.52 0.59 0.61 0.67 0.65 0.73 -21.18%
  QoQ % -1.92% -11.86% -3.28% -8.96% 3.08% -10.96% -
  Horiz. % 69.86% 71.23% 80.82% 83.56% 91.78% 89.04% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 17/09/15 24/06/15 -
Price 0.7200 0.7550 0.7550 0.8300 0.9050 0.8600 0.7950 -
P/RPS 6.18 2.16 2.87 3.77 4.43 5.01 3.38 49.25%
  QoQ % 186.11% -24.74% -23.87% -14.90% -11.58% 48.22% -
  Horiz. % 182.84% 63.91% 84.91% 111.54% 131.07% 148.22% 100.00%
P/EPS 28.46 6.36 24.04 30.29 36.94 29.25 19.34 29.22%
  QoQ % 347.48% -73.54% -20.63% -18.00% 26.29% 51.24% -
  Horiz. % 147.16% 32.89% 124.30% 156.62% 191.00% 151.24% 100.00%
EY 3.51 15.72 4.16 3.30 2.71 3.42 5.17 -22.66%
  QoQ % -77.67% 277.88% 26.06% 21.77% -20.76% -33.85% -
  Horiz. % 67.89% 304.06% 80.46% 63.83% 52.42% 66.15% 100.00%
DY 0.00 0.00 2.65 2.41 0.00 0.00 2.83 -
  QoQ % 0.00% 0.00% 9.96% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.64% 85.16% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.50 0.55 0.61 0.67 0.64 0.61 -14.71%
  QoQ % -4.00% -9.09% -9.84% -8.96% 4.69% 4.92% -
  Horiz. % 78.69% 81.97% 90.16% 100.00% 109.84% 104.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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