Highlights

[GLOMAC] QoQ Quarter Result on 2017-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     -70.56%    YoY -     -72.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 109,932 97,486 161,183 87,493 83,985 251,420 189,421 -30.35%
  QoQ % 12.77% -39.52% 84.22% 4.18% -66.60% 32.73% -
  Horiz. % 58.04% 51.47% 85.09% 46.19% 44.34% 132.73% 100.00%
PBT 7,526 6,895 16,484 9,740 25,711 117,809 28,508 -58.75%
  QoQ % 9.15% -58.17% 69.24% -62.12% -78.18% 313.25% -
  Horiz. % 26.40% 24.19% 57.82% 34.17% 90.19% 413.25% 100.00%
Tax -5,448 -4,672 -16,133 -4,410 -8,659 -31,333 -10,019 -33.31%
  QoQ % -16.61% 71.04% -265.83% 49.07% 72.36% -212.74% -
  Horiz. % 54.38% 46.63% 161.02% 44.02% 86.43% 312.74% 100.00%
NP 2,078 2,223 351 5,330 17,052 86,476 18,489 -76.62%
  QoQ % -6.52% 533.33% -93.41% -68.74% -80.28% 367.72% -
  Horiz. % 11.24% 12.02% 1.90% 28.83% 92.23% 467.72% 100.00%
NP to SH 1,406 2,104 -965 5,372 18,248 85,538 22,644 -84.24%
  QoQ % -33.17% 318.03% -117.96% -70.56% -78.67% 277.75% -
  Horiz. % 6.21% 9.29% -4.26% 23.72% 80.59% 377.75% 100.00%
Tax Rate 72.39 % 67.76 % 97.87 % 45.28 % 33.68 % 26.60 % 35.14 % 61.69%
  QoQ % 6.83% -30.77% 116.14% 34.44% 26.62% -24.30% -
  Horiz. % 206.00% 192.83% 278.51% 128.86% 95.85% 75.70% 100.00%
Total Cost 107,854 95,263 160,832 82,163 66,933 164,944 170,932 -26.37%
  QoQ % 13.22% -40.77% 95.75% 22.75% -59.42% -3.50% -
  Horiz. % 63.10% 55.73% 94.09% 48.07% 39.16% 96.50% 100.00%
Net Worth 1,076,140 1,084,003 975,605 1,087,334 1,081,897 1,080,935 995,052 5.35%
  QoQ % -0.73% 11.11% -10.28% 0.50% 0.09% 8.63% -
  Horiz. % 108.15% 108.94% 98.05% 109.27% 108.73% 108.63% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - 10,840 10,801 - - 14,421 -
  QoQ % 0.00% 0.00% 0.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.17% 74.90% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 201.07 % - % - % 63.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 315.70% 0.00% 0.00% 100.00%
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,076,140 1,084,003 975,605 1,087,334 1,081,897 1,080,935 995,052 5.35%
  QoQ % -0.73% 11.11% -10.28% 0.50% 0.09% 8.63% -
  Horiz. % 108.15% 108.94% 98.05% 109.27% 108.73% 108.63% 100.00%
NOSH 722,242 722,669 722,671 720,089 721,264 720,623 721,052 0.11%
  QoQ % -0.06% -0.00% 0.36% -0.16% 0.09% -0.06% -
  Horiz. % 100.16% 100.22% 100.22% 99.87% 100.03% 99.94% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 1.89 % 2.28 % 0.22 % 6.09 % 20.30 % 34.40 % 9.76 % -66.43%
  QoQ % -17.11% 936.36% -96.39% -70.00% -40.99% 252.46% -
  Horiz. % 19.36% 23.36% 2.25% 62.40% 207.99% 352.46% 100.00%
ROE 0.13 % 0.19 % -0.10 % 0.49 % 1.69 % 7.91 % 2.28 % -85.11%
  QoQ % -31.58% 290.00% -120.41% -71.01% -78.63% 246.93% -
  Horiz. % 5.70% 8.33% -4.39% 21.49% 74.12% 346.93% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 15.22 13.49 22.30 12.15 11.64 34.89 26.27 -30.43%
  QoQ % 12.82% -39.51% 83.54% 4.38% -66.64% 32.81% -
  Horiz. % 57.94% 51.35% 84.89% 46.25% 44.31% 132.81% 100.00%
EPS 0.19 0.29 -0.12 0.75 2.53 11.87 3.14 -84.51%
  QoQ % -34.48% 341.67% -116.00% -70.36% -78.69% 278.03% -
  Horiz. % 6.05% 9.24% -3.82% 23.89% 80.57% 378.03% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 75.00% 0.00% 0.00% 100.00%
NAPS 1.4900 1.5000 1.3500 1.5100 1.5000 1.5000 1.3800 5.23%
  QoQ % -0.67% 11.11% -10.60% 0.67% 0.00% 8.70% -
  Horiz. % 107.97% 108.70% 97.83% 109.42% 108.70% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 13.74 12.18 20.15 10.94 10.50 31.42 23.67 -30.34%
  QoQ % 12.81% -39.55% 84.19% 4.19% -66.58% 32.74% -
  Horiz. % 58.05% 51.46% 85.13% 46.22% 44.36% 132.74% 100.00%
EPS 0.18 0.26 -0.12 0.67 2.28 10.69 2.83 -83.99%
  QoQ % -30.77% 316.67% -117.91% -70.61% -78.67% 277.74% -
  Horiz. % 6.36% 9.19% -4.24% 23.67% 80.57% 377.74% 100.00%
DPS 0.00 0.00 1.35 1.35 0.00 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 75.00% 0.00% 0.00% 100.00%
NAPS 1.3450 1.3549 1.2194 1.3590 1.3522 1.3510 1.2437 5.34%
  QoQ % -0.73% 11.11% -10.27% 0.50% 0.09% 8.63% -
  Horiz. % 108.15% 108.94% 98.05% 109.27% 108.72% 108.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.6550 0.6550 0.7050 0.7000 0.7700 0.7800 0.8150 -
P/RPS 4.30 4.86 3.16 5.76 6.61 2.24 3.10 24.30%
  QoQ % -11.52% 53.80% -45.14% -12.86% 195.09% -27.74% -
  Horiz. % 138.71% 156.77% 101.94% 185.81% 213.23% 72.26% 100.00%
P/EPS 336.46 224.98 -527.96 93.83 30.43 6.57 25.95 449.33%
  QoQ % 49.55% 142.61% -662.68% 208.35% 363.17% -74.68% -
  Horiz. % 1,296.57% 866.97% -2,034.53% 361.58% 117.26% 25.32% 100.00%
EY 0.30 0.44 -0.19 1.07 3.29 15.22 3.85 -81.67%
  QoQ % -31.82% 331.58% -117.76% -67.48% -78.38% 295.32% -
  Horiz. % 7.79% 11.43% -4.94% 27.79% 85.45% 395.32% 100.00%
DY 0.00 0.00 2.13 2.14 0.00 0.00 2.45 -
  QoQ % 0.00% 0.00% -0.47% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.94% 87.35% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.44 0.52 0.46 0.51 0.52 0.59 -17.72%
  QoQ % 0.00% -15.38% 13.04% -9.80% -1.92% -11.86% -
  Horiz. % 74.58% 74.58% 88.14% 77.97% 86.44% 88.14% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 -
Price 0.6250 0.6500 0.6650 0.7150 0.7200 0.7550 0.7550 -
P/RPS 4.11 4.82 2.98 5.88 6.18 2.16 2.87 26.97%
  QoQ % -14.73% 61.74% -49.32% -4.85% 186.11% -24.74% -
  Horiz. % 143.21% 167.94% 103.83% 204.88% 215.33% 75.26% 100.00%
P/EPS 321.05 223.26 -498.01 95.84 28.46 6.36 24.04 460.24%
  QoQ % 43.80% 144.83% -619.63% 236.75% 347.48% -73.54% -
  Horiz. % 1,335.48% 928.70% -2,071.59% 398.67% 118.39% 26.46% 100.00%
EY 0.31 0.45 -0.20 1.04 3.51 15.72 4.16 -82.21%
  QoQ % -31.11% 325.00% -119.23% -70.37% -77.67% 277.88% -
  Horiz. % 7.45% 10.82% -4.81% 25.00% 84.38% 377.88% 100.00%
DY 0.00 0.00 2.26 2.10 0.00 0.00 2.65 -
  QoQ % 0.00% 0.00% 7.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.28% 79.25% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.43 0.49 0.47 0.48 0.50 0.55 -16.41%
  QoQ % -2.33% -12.24% 4.26% -2.08% -4.00% -9.09% -
  Horiz. % 76.36% 78.18% 89.09% 85.45% 87.27% 90.91% 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
 
 

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