Highlights

[GLOMAC] QoQ Quarter Result on 2020-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 25-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     117.23%    YoY -     747.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 104,613 46,873 58,389 74,024 61,512 51,870 80,935 18.57%
  QoQ % 123.18% -19.72% -21.12% 20.34% 18.59% -35.91% -
  Horiz. % 129.26% 57.91% 72.14% 91.46% 76.00% 64.09% 100.00%
PBT 14,319 5,254 -5,245 11,309 9,166 4,740 24,090 -29.19%
  QoQ % 172.54% 200.17% -146.38% 23.38% 93.38% -80.32% -
  Horiz. % 59.44% 21.81% -21.77% 46.94% 38.05% 19.68% 100.00%
Tax -4,570 -2,050 -1,751 3,715 -2,903 -1,657 -14,056 -52.56%
  QoQ % -122.93% -17.08% -147.13% 227.97% -75.20% 88.21% -
  Horiz. % 32.51% 14.58% 12.46% -26.43% 20.65% 11.79% 100.00%
NP 9,749 3,204 -6,996 15,024 6,263 3,083 10,034 -1.89%
  QoQ % 204.28% 145.80% -146.57% 139.89% 103.15% -69.27% -
  Horiz. % 97.16% 31.93% -69.72% 149.73% 62.42% 30.73% 100.00%
NP to SH 9,107 2,776 -8,615 12,141 5,589 3,459 10,099 -6.63%
  QoQ % 228.06% 132.22% -170.96% 117.23% 61.58% -65.75% -
  Horiz. % 90.18% 27.49% -85.31% 120.22% 55.34% 34.25% 100.00%
Tax Rate 31.92 % 39.02 % - % -32.85 % 31.67 % 34.96 % 58.35 % -32.99%
  QoQ % -18.20% 0.00% 0.00% -203.73% -9.41% -40.09% -
  Horiz. % 54.70% 66.87% 0.00% -56.30% 54.28% 59.91% 100.00%
Total Cost 94,864 43,669 65,385 59,000 55,249 48,787 70,901 21.32%
  QoQ % 117.23% -33.21% 10.82% 6.79% 13.25% -31.19% -
  Horiz. % 133.80% 61.59% 92.22% 83.21% 77.92% 68.81% 100.00%
Net Worth 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1.00%
  QoQ % 1.07% -0.39% -0.26% 0.68% -0.17% 0.58% -
  Horiz. % 101.52% 100.44% 100.84% 101.10% 100.41% 100.58% 100.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - 7,739 - - - 6,227 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.27% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 61.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1.00%
  QoQ % 1.07% -0.39% -0.26% 0.68% -0.17% 0.58% -
  Horiz. % 101.52% 100.44% 100.84% 101.10% 100.41% 100.58% 100.00%
NOSH 768,337 770,911 773,934 775,930 776,150 777,433 778,474 -0.87%
  QoQ % -0.33% -0.39% -0.26% -0.03% -0.17% -0.13% -
  Horiz. % 98.70% 99.03% 99.42% 99.67% 99.70% 99.87% 100.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 9.32 % 6.84 % -11.98 % 20.30 % 10.18 % 5.94 % 12.40 % -17.26%
  QoQ % 36.26% 157.10% -159.01% 99.41% 71.38% -52.10% -
  Horiz. % 75.16% 55.16% -96.61% 163.71% 82.10% 47.90% 100.00%
ROE 0.82 % 0.25 % -0.78 % 1.10 % 0.51 % 0.32 % 0.93 % -8.01%
  QoQ % 228.00% 132.05% -170.91% 115.69% 59.38% -65.59% -
  Horiz. % 88.17% 26.88% -83.87% 118.28% 54.84% 34.41% 100.00%
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 13.62 6.08 7.54 9.54 7.93 6.67 10.40 19.60%
  QoQ % 124.01% -19.36% -20.96% 20.30% 18.89% -35.87% -
  Horiz. % 130.96% 58.46% 72.50% 91.73% 76.25% 64.13% 100.00%
EPS 1.19 0.36 -1.11 1.56 0.72 0.44 1.30 -5.70%
  QoQ % 230.56% 132.43% -171.15% 116.67% 63.64% -66.15% -
  Horiz. % 91.54% 27.69% -85.38% 120.00% 55.38% 33.85% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4400 1.4200 1.4200 1.4200 1.4100 1.4100 1.4000 1.89%
  QoQ % 1.41% 0.00% 0.00% 0.71% 0.00% 0.71% -
  Horiz. % 102.86% 101.43% 101.43% 101.43% 100.71% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 13.08 5.86 7.30 9.25 7.69 6.48 10.12 18.56%
  QoQ % 123.21% -19.73% -21.08% 20.29% 18.67% -35.97% -
  Horiz. % 129.25% 57.91% 72.13% 91.40% 75.99% 64.03% 100.00%
EPS 1.14 0.35 -1.08 1.52 0.70 0.43 1.26 -6.43%
  QoQ % 225.71% 132.41% -171.05% 117.14% 62.79% -65.87% -
  Horiz. % 90.48% 27.78% -85.71% 120.63% 55.56% 34.13% 100.00%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 0.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.36% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3829 1.3682 1.3736 1.3771 1.3678 1.3701 1.3622 1.01%
  QoQ % 1.07% -0.39% -0.25% 0.68% -0.17% 0.58% -
  Horiz. % 101.52% 100.44% 100.84% 101.09% 100.41% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.3000 0.2800 0.3050 0.3500 0.3600 0.3900 0.3800 -
P/RPS 2.20 4.61 4.04 3.67 4.54 5.85 3.66 -28.67%
  QoQ % -52.28% 14.11% 10.08% -19.16% -22.39% 59.84% -
  Horiz. % 60.11% 125.96% 110.38% 100.27% 124.04% 159.84% 100.00%
P/EPS 25.31 77.76 -27.40 22.37 49.99 87.66 29.29 -9.24%
  QoQ % -67.45% 383.80% -222.49% -55.25% -42.97% 199.28% -
  Horiz. % 86.41% 265.48% -93.55% 76.37% 170.67% 299.28% 100.00%
EY 3.95 1.29 -3.65 4.47 2.00 1.14 3.41 10.25%
  QoQ % 206.20% 135.34% -181.66% 123.50% 75.44% -66.57% -
  Horiz. % 115.84% 37.83% -107.04% 131.09% 58.65% 33.43% 100.00%
DY 0.00 0.00 3.28 0.00 0.00 0.00 2.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.45% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.21 0.20 0.21 0.25 0.26 0.28 0.27 -15.36%
  QoQ % 5.00% -4.76% -16.00% -3.85% -7.14% 3.70% -
  Horiz. % 77.78% 74.07% 77.78% 92.59% 96.30% 103.70% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 25/11/20 23/09/20 14/07/20 25/03/20 25/11/19 17/09/19 27/06/19 -
Price 0.3050 0.3050 0.2850 0.2750 0.3650 0.3650 0.3800 -
P/RPS 2.24 5.02 3.78 2.88 4.61 5.47 3.66 -27.81%
  QoQ % -55.38% 32.80% 31.25% -37.53% -15.72% 49.45% -
  Horiz. % 61.20% 137.16% 103.28% 78.69% 125.96% 149.45% 100.00%
P/EPS 25.73 84.70 -25.60 17.58 50.69 82.04 29.29 -8.24%
  QoQ % -69.62% 430.86% -245.62% -65.32% -38.21% 180.10% -
  Horiz. % 87.85% 289.18% -87.40% 60.02% 173.06% 280.10% 100.00%
EY 3.89 1.18 -3.91 5.69 1.97 1.22 3.41 9.13%
  QoQ % 229.66% 130.18% -168.72% 188.83% 61.48% -64.22% -
  Horiz. % 114.08% 34.60% -114.66% 166.86% 57.77% 35.78% 100.00%
DY 0.00 0.00 3.51 0.00 0.00 0.00 2.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.35% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.21 0.21 0.20 0.19 0.26 0.26 0.27 -15.36%
  QoQ % 0.00% 5.00% 5.26% -26.92% 0.00% -3.70% -
  Horiz. % 77.78% 77.78% 74.07% 70.37% 96.30% 96.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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