Highlights

[GLOMAC] QoQ Quarter Result on 2014-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 24-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jul-2014  [#1]
Profit Trend QoQ -     -6.68%    YoY -     -13.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 169,469 110,956 86,294 106,535 174,868 183,720 155,802 5.78%
  QoQ % 52.74% 28.58% -19.00% -39.08% -4.82% 17.92% -
  Horiz. % 108.77% 71.22% 55.39% 68.38% 112.24% 117.92% 100.00%
PBT 48,327 42,481 21,001 31,009 38,411 35,455 48,895 -0.78%
  QoQ % 13.76% 102.28% -32.27% -19.27% 8.34% -27.49% -
  Horiz. % 98.84% 86.88% 42.95% 63.42% 78.56% 72.51% 100.00%
Tax -14,607 -16,671 -6,930 -9,058 -14,079 -11,908 -8,868 39.60%
  QoQ % 12.38% -140.56% 23.49% 35.66% -18.23% -34.28% -
  Horiz. % 164.72% 187.99% 78.15% 102.14% 158.76% 134.28% 100.00%
NP 33,720 25,810 14,071 21,951 24,332 23,547 40,027 -10.83%
  QoQ % 30.65% 83.43% -35.90% -9.79% 3.33% -41.17% -
  Horiz. % 84.24% 64.48% 35.15% 54.84% 60.79% 58.83% 100.00%
NP to SH 29,601 23,397 13,173 20,845 22,336 22,710 39,201 -17.12%
  QoQ % 26.52% 77.61% -36.80% -6.68% -1.65% -42.07% -
  Horiz. % 75.51% 59.68% 33.60% 53.17% 56.98% 57.93% 100.00%
Tax Rate 30.23 % 39.24 % 33.00 % 29.21 % 36.65 % 33.59 % 18.14 % 40.69%
  QoQ % -22.96% 18.91% 12.98% -20.30% 9.11% 85.17% -
  Horiz. % 166.65% 216.32% 181.92% 161.03% 202.04% 185.17% 100.00%
Total Cost 135,749 85,146 72,223 84,584 150,536 160,173 115,775 11.23%
  QoQ % 59.43% 17.89% -14.61% -43.81% -6.02% 38.35% -
  Horiz. % 117.25% 73.54% 62.38% 73.06% 130.02% 138.35% 100.00%
Net Worth 943,393 919,943 902,459 907,883 888,143 880,740 858,203 6.53%
  QoQ % 2.55% 1.94% -0.60% 2.22% 0.84% 2.63% -
  Horiz. % 109.93% 107.19% 105.16% 105.79% 103.49% 102.63% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 16,203 14,487 - - 19,291 16,377 - -
  QoQ % 11.84% 0.00% 0.00% 0.00% 17.79% 0.00% -
  Horiz. % 98.94% 88.46% 0.00% 0.00% 117.79% 100.00% -
Div Payout % 54.74 % 61.92 % - % - % 86.37 % 72.12 % - % -
  QoQ % -11.60% 0.00% 0.00% 0.00% 19.76% 0.00% -
  Horiz. % 75.90% 85.86% 0.00% 0.00% 119.76% 100.00% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 943,393 919,943 902,459 907,883 888,143 880,740 858,203 6.53%
  QoQ % 2.55% 1.94% -0.60% 2.22% 0.84% 2.63% -
  Horiz. % 109.93% 107.19% 105.16% 105.79% 103.49% 102.63% 100.00%
NOSH 720,147 724,365 727,790 726,306 727,986 727,884 727,291 -0.66%
  QoQ % -0.58% -0.47% 0.20% -0.23% 0.01% 0.08% -
  Horiz. % 99.02% 99.60% 100.07% 99.86% 100.10% 100.08% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 19.90 % 23.26 % 16.31 % 20.60 % 13.91 % 12.82 % 25.69 % -15.69%
  QoQ % -14.45% 42.61% -20.83% 48.09% 8.50% -50.10% -
  Horiz. % 77.46% 90.54% 63.49% 80.19% 54.15% 49.90% 100.00%
ROE 3.14 % 2.54 % 1.46 % 2.30 % 2.51 % 2.58 % 4.57 % -22.19%
  QoQ % 23.62% 73.97% -36.52% -8.37% -2.71% -43.54% -
  Horiz. % 68.71% 55.58% 31.95% 50.33% 54.92% 56.46% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 23.53 15.32 11.86 14.67 24.02 25.24 21.42 6.48%
  QoQ % 53.59% 29.17% -19.15% -38.93% -4.83% 17.83% -
  Horiz. % 109.85% 71.52% 55.37% 68.49% 112.14% 117.83% 100.00%
EPS 4.11 3.23 1.81 2.87 3.07 3.12 5.39 -16.58%
  QoQ % 27.24% 78.45% -36.93% -6.51% -1.60% -42.12% -
  Horiz. % 76.25% 59.93% 33.58% 53.25% 56.96% 57.88% 100.00%
DPS 2.25 2.00 0.00 0.00 2.65 2.25 0.00 -
  QoQ % 12.50% 0.00% 0.00% 0.00% 17.78% 0.00% -
  Horiz. % 100.00% 88.89% 0.00% 0.00% 117.78% 100.00% -
NAPS 1.3100 1.2700 1.2400 1.2500 1.2200 1.2100 1.1800 7.24%
  QoQ % 3.15% 2.42% -0.80% 2.46% 0.83% 2.54% -
  Horiz. % 111.02% 107.63% 105.08% 105.93% 103.39% 102.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 21.18 13.87 10.79 13.32 21.86 22.96 19.47 5.79%
  QoQ % 52.70% 28.54% -18.99% -39.07% -4.79% 17.93% -
  Horiz. % 108.78% 71.24% 55.42% 68.41% 112.28% 117.93% 100.00%
EPS 3.70 2.92 1.65 2.61 2.79 2.84 4.90 -17.12%
  QoQ % 26.71% 76.97% -36.78% -6.45% -1.76% -42.04% -
  Horiz. % 75.51% 59.59% 33.67% 53.27% 56.94% 57.96% 100.00%
DPS 2.03 1.81 0.00 0.00 2.41 2.05 0.00 -
  QoQ % 12.15% 0.00% 0.00% 0.00% 17.56% 0.00% -
  Horiz. % 99.02% 88.29% 0.00% 0.00% 117.56% 100.00% -
NAPS 1.1791 1.1498 1.1279 1.1347 1.1101 1.1008 1.0726 6.53%
  QoQ % 2.55% 1.94% -0.60% 2.22% 0.84% 2.63% -
  Horiz. % 109.93% 107.20% 105.16% 105.79% 103.50% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.9600 0.9900 1.1100 1.2000 1.1000 1.1000 1.1300 -
P/RPS 4.08 6.46 9.36 8.18 4.58 4.36 5.27 -15.73%
  QoQ % -36.84% -30.98% 14.43% 78.60% 5.05% -17.27% -
  Horiz. % 77.42% 122.58% 177.61% 155.22% 86.91% 82.73% 100.00%
P/EPS 23.36 30.65 61.33 41.81 35.85 35.26 20.96 7.52%
  QoQ % -23.78% -50.02% 46.69% 16.62% 1.67% 68.23% -
  Horiz. % 111.45% 146.23% 292.60% 199.48% 171.04% 168.23% 100.00%
EY 4.28 3.26 1.63 2.39 2.79 2.84 4.77 -6.99%
  QoQ % 31.29% 100.00% -31.80% -14.34% -1.76% -40.46% -
  Horiz. % 89.73% 68.34% 34.17% 50.10% 58.49% 59.54% 100.00%
DY 2.34 2.02 0.00 0.00 2.41 2.05 0.00 -
  QoQ % 15.84% 0.00% 0.00% 0.00% 17.56% 0.00% -
  Horiz. % 114.15% 98.54% 0.00% 0.00% 117.56% 100.00% -
P/NAPS 0.73 0.78 0.90 0.96 0.90 0.91 0.96 -16.73%
  QoQ % -6.41% -13.33% -6.25% 6.67% -1.10% -5.21% -
  Horiz. % 76.04% 81.25% 93.75% 100.00% 93.75% 94.79% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 -
Price 0.7950 1.0200 1.0500 1.1700 1.0500 1.1000 1.1000 -
P/RPS 3.38 6.66 8.86 7.98 4.37 4.36 5.13 -24.34%
  QoQ % -49.25% -24.83% 11.03% 82.61% 0.23% -15.01% -
  Horiz. % 65.89% 129.82% 172.71% 155.56% 85.19% 84.99% 100.00%
P/EPS 19.34 31.58 58.01 40.77 34.22 35.26 20.41 -3.54%
  QoQ % -38.76% -45.56% 42.29% 19.14% -2.95% 72.76% -
  Horiz. % 94.76% 154.73% 284.22% 199.76% 167.66% 172.76% 100.00%
EY 5.17 3.17 1.72 2.45 2.92 2.84 4.90 3.65%
  QoQ % 63.09% 84.30% -29.80% -16.10% 2.82% -42.04% -
  Horiz. % 105.51% 64.69% 35.10% 50.00% 59.59% 57.96% 100.00%
DY 2.83 1.96 0.00 0.00 2.52 2.05 0.00 -
  QoQ % 44.39% 0.00% 0.00% 0.00% 22.93% 0.00% -
  Horiz. % 138.05% 95.61% 0.00% 0.00% 122.93% 100.00% -
P/NAPS 0.61 0.80 0.85 0.94 0.86 0.91 0.93 -24.57%
  QoQ % -23.75% -5.88% -9.57% 9.30% -5.49% -2.15% -
  Horiz. % 65.59% 86.02% 91.40% 101.08% 92.47% 97.85% 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
 
 

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