Highlights

[GLOMAC] QoQ Quarter Result on 2015-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 17-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jul-2015  [#1]
Profit Trend QoQ -     -28.82%    YoY -     1.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 189,421 158,131 146,054 122,997 169,469 110,956 86,294 68.98%
  QoQ % 19.79% 8.27% 18.75% -27.42% 52.74% 28.58% -
  Horiz. % 219.51% 183.25% 169.25% 142.53% 196.39% 128.58% 100.00%
PBT 28,508 34,179 29,028 30,692 48,327 42,481 21,001 22.62%
  QoQ % -16.59% 17.74% -5.42% -36.49% 13.76% 102.28% -
  Horiz. % 135.75% 162.75% 138.22% 146.15% 230.12% 202.28% 100.00%
Tax -10,019 -10,325 -9,531 -6,872 -14,607 -16,671 -6,930 27.89%
  QoQ % 2.96% -8.33% -38.69% 52.95% 12.38% -140.56% -
  Horiz. % 144.57% 148.99% 137.53% 99.16% 210.78% 240.56% 100.00%
NP 18,489 23,854 19,497 23,820 33,720 25,810 14,071 19.99%
  QoQ % -22.49% 22.35% -18.15% -29.36% 30.65% 83.43% -
  Horiz. % 131.40% 169.53% 138.56% 169.28% 239.64% 183.43% 100.00%
NP to SH 22,644 19,682 17,530 21,069 29,601 23,397 13,173 43.55%
  QoQ % 15.05% 12.28% -16.80% -28.82% 26.52% 77.61% -
  Horiz. % 171.90% 149.41% 133.08% 159.94% 224.71% 177.61% 100.00%
Tax Rate 35.14 % 30.21 % 32.83 % 22.39 % 30.23 % 39.24 % 33.00 % 4.28%
  QoQ % 16.32% -7.98% 46.63% -25.93% -22.96% 18.91% -
  Horiz. % 106.48% 91.55% 99.48% 67.85% 91.61% 118.91% 100.00%
Total Cost 170,932 134,277 126,557 99,177 135,749 85,146 72,223 77.69%
  QoQ % 27.30% 6.10% 27.61% -26.94% 59.43% 17.89% -
  Horiz. % 236.67% 185.92% 175.23% 137.32% 187.96% 117.89% 100.00%
Net Worth 995,052 976,916 965,938 960,287 943,393 919,943 902,459 6.73%
  QoQ % 1.86% 1.14% 0.59% 1.79% 2.55% 1.94% -
  Horiz. % 110.26% 108.25% 107.03% 106.41% 104.54% 101.94% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 14,421 14,366 - - 16,203 14,487 - -
  QoQ % 0.38% 0.00% 0.00% 0.00% 11.84% 0.00% -
  Horiz. % 99.54% 99.17% 0.00% 0.00% 111.84% 100.00% -
Div Payout % 63.69 % 72.99 % - % - % 54.74 % 61.92 % - % -
  QoQ % -12.74% 0.00% 0.00% 0.00% -11.60% 0.00% -
  Horiz. % 102.86% 117.88% 0.00% 0.00% 88.40% 100.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 995,052 976,916 965,938 960,287 943,393 919,943 902,459 6.73%
  QoQ % 1.86% 1.14% 0.59% 1.79% 2.55% 1.94% -
  Horiz. % 110.26% 108.25% 107.03% 106.41% 104.54% 101.94% 100.00%
NOSH 721,052 718,321 715,510 716,632 720,147 724,365 727,790 -0.62%
  QoQ % 0.38% 0.39% -0.16% -0.49% -0.58% -0.47% -
  Horiz. % 99.07% 98.70% 98.31% 98.47% 98.95% 99.53% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 9.76 % 15.08 % 13.35 % 19.37 % 19.90 % 23.26 % 16.31 % -29.01%
  QoQ % -35.28% 12.96% -31.08% -2.66% -14.45% 42.61% -
  Horiz. % 59.84% 92.46% 81.85% 118.76% 122.01% 142.61% 100.00%
ROE 2.28 % 2.01 % 1.81 % 2.19 % 3.14 % 2.54 % 1.46 % 34.64%
  QoQ % 13.43% 11.05% -17.35% -30.25% 23.62% 73.97% -
  Horiz. % 156.16% 137.67% 123.97% 150.00% 215.07% 173.97% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 26.27 22.01 20.41 17.16 23.53 15.32 11.86 70.00%
  QoQ % 19.35% 7.84% 18.94% -27.07% 53.59% 29.17% -
  Horiz. % 221.50% 185.58% 172.09% 144.69% 198.40% 129.17% 100.00%
EPS 3.14 2.74 2.45 2.94 4.11 3.23 1.81 44.43%
  QoQ % 14.60% 11.84% -16.67% -28.47% 27.24% 78.45% -
  Horiz. % 173.48% 151.38% 135.36% 162.43% 227.07% 178.45% 100.00%
DPS 2.00 2.00 0.00 0.00 2.25 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.50% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 112.50% 100.00% -
NAPS 1.3800 1.3600 1.3500 1.3400 1.3100 1.2700 1.2400 7.40%
  QoQ % 1.47% 0.74% 0.75% 2.29% 3.15% 2.42% -
  Horiz. % 111.29% 109.68% 108.87% 108.06% 105.65% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 23.67 19.76 18.25 15.37 21.18 13.87 10.79 68.91%
  QoQ % 19.79% 8.27% 18.74% -27.43% 52.70% 28.54% -
  Horiz. % 219.37% 183.13% 169.14% 142.45% 196.29% 128.54% 100.00%
EPS 2.83 2.46 2.19 2.63 3.70 2.92 1.65 43.33%
  QoQ % 15.04% 12.33% -16.73% -28.92% 26.71% 76.97% -
  Horiz. % 171.52% 149.09% 132.73% 159.39% 224.24% 176.97% 100.00%
DPS 1.80 1.80 0.00 0.00 2.03 1.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.15% 0.00% -
  Horiz. % 99.45% 99.45% 0.00% 0.00% 112.15% 100.00% -
NAPS 1.2437 1.2210 1.2073 1.2002 1.1791 1.1498 1.1279 6.74%
  QoQ % 1.86% 1.13% 0.59% 1.79% 2.55% 1.94% -
  Horiz. % 110.27% 108.25% 107.04% 106.41% 104.54% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.8150 0.8350 0.9100 0.8750 0.9600 0.9900 1.1100 -
P/RPS 3.10 3.79 4.46 5.10 4.08 6.46 9.36 -52.16%
  QoQ % -18.21% -15.02% -12.55% 25.00% -36.84% -30.98% -
  Horiz. % 33.12% 40.49% 47.65% 54.49% 43.59% 69.02% 100.00%
P/EPS 25.95 30.47 37.14 29.76 23.36 30.65 61.33 -43.67%
  QoQ % -14.83% -17.96% 24.80% 27.40% -23.78% -50.02% -
  Horiz. % 42.31% 49.68% 60.56% 48.52% 38.09% 49.98% 100.00%
EY 3.85 3.28 2.69 3.36 4.28 3.26 1.63 77.45%
  QoQ % 17.38% 21.93% -19.94% -21.50% 31.29% 100.00% -
  Horiz. % 236.20% 201.23% 165.03% 206.13% 262.58% 200.00% 100.00%
DY 2.45 2.40 0.00 0.00 2.34 2.02 0.00 -
  QoQ % 2.08% 0.00% 0.00% 0.00% 15.84% 0.00% -
  Horiz. % 121.29% 118.81% 0.00% 0.00% 115.84% 100.00% -
P/NAPS 0.59 0.61 0.67 0.65 0.73 0.78 0.90 -24.56%
  QoQ % -3.28% -8.96% 3.08% -10.96% -6.41% -13.33% -
  Horiz. % 65.56% 67.78% 74.44% 72.22% 81.11% 86.67% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 15/06/16 23/03/16 02/12/15 17/09/15 24/06/15 18/03/15 03/12/14 -
Price 0.7550 0.8300 0.9050 0.8600 0.7950 1.0200 1.0500 -
P/RPS 2.87 3.77 4.43 5.01 3.38 6.66 8.86 -52.87%
  QoQ % -23.87% -14.90% -11.58% 48.22% -49.25% -24.83% -
  Horiz. % 32.39% 42.55% 50.00% 56.55% 38.15% 75.17% 100.00%
P/EPS 24.04 30.29 36.94 29.25 19.34 31.58 58.01 -44.45%
  QoQ % -20.63% -18.00% 26.29% 51.24% -38.76% -45.56% -
  Horiz. % 41.44% 52.22% 63.68% 50.42% 33.34% 54.44% 100.00%
EY 4.16 3.30 2.71 3.42 5.17 3.17 1.72 80.28%
  QoQ % 26.06% 21.77% -20.76% -33.85% 63.09% 84.30% -
  Horiz. % 241.86% 191.86% 157.56% 198.84% 300.58% 184.30% 100.00%
DY 2.65 2.41 0.00 0.00 2.83 1.96 0.00 -
  QoQ % 9.96% 0.00% 0.00% 0.00% 44.39% 0.00% -
  Horiz. % 135.20% 122.96% 0.00% 0.00% 144.39% 100.00% -
P/NAPS 0.55 0.61 0.67 0.64 0.61 0.80 0.85 -25.21%
  QoQ % -9.84% -8.96% 4.69% 4.92% -23.75% -5.88% -
  Horiz. % 64.71% 71.76% 78.82% 75.29% 71.76% 94.12% 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
 
 

524  346  644  950 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 KANGER 0.1850.00 
 VIVOCOM 1.16+0.15 
 BINTAI 0.835+0.04 
 KNM 0.205+0.005 
 BIOHLDG 0.325+0.01 
 TNLOGIS 0.84+0.075 
 SANICHI 0.0650.00 
 ASB 0.17+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