Highlights

[GLOMAC] QoQ Quarter Result on 2016-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 21-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     277.75%    YoY -     305.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 161,183 87,493 83,985 251,420 189,421 158,131 146,054 6.80%
  QoQ % 84.22% 4.18% -66.60% 32.73% 19.79% 8.27% -
  Horiz. % 110.36% 59.90% 57.50% 172.14% 129.69% 108.27% 100.00%
PBT 16,484 9,740 25,711 117,809 28,508 34,179 29,028 -31.45%
  QoQ % 69.24% -62.12% -78.18% 313.25% -16.59% 17.74% -
  Horiz. % 56.79% 33.55% 88.57% 405.85% 98.21% 117.74% 100.00%
Tax -16,133 -4,410 -8,659 -31,333 -10,019 -10,325 -9,531 42.08%
  QoQ % -265.83% 49.07% 72.36% -212.74% 2.96% -8.33% -
  Horiz. % 169.27% 46.27% 90.85% 328.75% 105.12% 108.33% 100.00%
NP 351 5,330 17,052 86,476 18,489 23,854 19,497 -93.15%
  QoQ % -93.41% -68.74% -80.28% 367.72% -22.49% 22.35% -
  Horiz. % 1.80% 27.34% 87.46% 443.53% 94.83% 122.35% 100.00%
NP to SH -965 5,372 18,248 85,538 22,644 19,682 17,530 -
  QoQ % -117.96% -70.56% -78.67% 277.75% 15.05% 12.28% -
  Horiz. % -5.50% 30.64% 104.10% 487.95% 129.17% 112.28% 100.00%
Tax Rate 97.87 % 45.28 % 33.68 % 26.60 % 35.14 % 30.21 % 32.83 % 107.27%
  QoQ % 116.14% 34.44% 26.62% -24.30% 16.32% -7.98% -
  Horiz. % 298.11% 137.92% 102.59% 81.02% 107.04% 92.02% 100.00%
Total Cost 160,832 82,163 66,933 164,944 170,932 134,277 126,557 17.34%
  QoQ % 95.75% 22.75% -59.42% -3.50% 27.30% 6.10% -
  Horiz. % 127.08% 64.92% 52.89% 130.33% 135.06% 106.10% 100.00%
Net Worth 975,605 1,087,334 1,081,897 1,080,935 995,052 976,916 965,938 0.67%
  QoQ % -10.28% 0.50% 0.09% 8.63% 1.86% 1.14% -
  Horiz. % 101.00% 112.57% 112.00% 111.91% 103.01% 101.14% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 10,840 10,801 - - 14,421 14,366 - -
  QoQ % 0.36% 0.00% 0.00% 0.00% 0.38% 0.00% -
  Horiz. % 75.45% 75.18% 0.00% 0.00% 100.38% 100.00% -
Div Payout % - % 201.07 % - % - % 63.69 % 72.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -12.74% 0.00% -
  Horiz. % 0.00% 275.48% 0.00% 0.00% 87.26% 100.00% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 975,605 1,087,334 1,081,897 1,080,935 995,052 976,916 965,938 0.67%
  QoQ % -10.28% 0.50% 0.09% 8.63% 1.86% 1.14% -
  Horiz. % 101.00% 112.57% 112.00% 111.91% 103.01% 101.14% 100.00%
NOSH 722,671 720,089 721,264 720,623 721,052 718,321 715,510 0.67%
  QoQ % 0.36% -0.16% 0.09% -0.06% 0.38% 0.39% -
  Horiz. % 101.00% 100.64% 100.80% 100.71% 100.77% 100.39% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 0.22 % 6.09 % 20.30 % 34.40 % 9.76 % 15.08 % 13.35 % -93.54%
  QoQ % -96.39% -70.00% -40.99% 252.46% -35.28% 12.96% -
  Horiz. % 1.65% 45.62% 152.06% 257.68% 73.11% 112.96% 100.00%
ROE -0.10 % 0.49 % 1.69 % 7.91 % 2.28 % 2.01 % 1.81 % -
  QoQ % -120.41% -71.01% -78.63% 246.93% 13.43% 11.05% -
  Horiz. % -5.52% 27.07% 93.37% 437.02% 125.97% 111.05% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 22.30 12.15 11.64 34.89 26.27 22.01 20.41 6.09%
  QoQ % 83.54% 4.38% -66.64% 32.81% 19.35% 7.84% -
  Horiz. % 109.26% 59.53% 57.03% 170.95% 128.71% 107.84% 100.00%
EPS -0.12 0.75 2.53 11.87 3.14 2.74 2.45 -
  QoQ % -116.00% -70.36% -78.69% 278.03% 14.60% 11.84% -
  Horiz. % -4.90% 30.61% 103.27% 484.49% 128.16% 111.84% 100.00%
DPS 1.50 1.50 0.00 0.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.3500 1.5100 1.5000 1.5000 1.3800 1.3600 1.3500 -
  QoQ % -10.60% 0.67% 0.00% 8.70% 1.47% 0.74% -
  Horiz. % 100.00% 111.85% 111.11% 111.11% 102.22% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 20.15 10.94 10.50 31.42 23.67 19.76 18.25 6.83%
  QoQ % 84.19% 4.19% -66.58% 32.74% 19.79% 8.27% -
  Horiz. % 110.41% 59.95% 57.53% 172.16% 129.70% 108.27% 100.00%
EPS -0.12 0.67 2.28 10.69 2.83 2.46 2.19 -
  QoQ % -117.91% -70.61% -78.67% 277.74% 15.04% 12.33% -
  Horiz. % -5.48% 30.59% 104.11% 488.13% 129.22% 112.33% 100.00%
DPS 1.35 1.35 0.00 0.00 1.80 1.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.2194 1.3590 1.3522 1.3510 1.2437 1.2210 1.2073 0.67%
  QoQ % -10.27% 0.50% 0.09% 8.63% 1.86% 1.13% -
  Horiz. % 101.00% 112.57% 112.00% 111.90% 103.01% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.7050 0.7000 0.7700 0.7800 0.8150 0.8350 0.9100 -
P/RPS 3.16 5.76 6.61 2.24 3.10 3.79 4.46 -20.54%
  QoQ % -45.14% -12.86% 195.09% -27.74% -18.21% -15.02% -
  Horiz. % 70.85% 129.15% 148.21% 50.22% 69.51% 84.98% 100.00%
P/EPS -527.96 93.83 30.43 6.57 25.95 30.47 37.14 -
  QoQ % -662.68% 208.35% 363.17% -74.68% -14.83% -17.96% -
  Horiz. % -1,421.54% 252.64% 81.93% 17.69% 69.87% 82.04% 100.00%
EY -0.19 1.07 3.29 15.22 3.85 3.28 2.69 -
  QoQ % -117.76% -67.48% -78.38% 295.32% 17.38% 21.93% -
  Horiz. % -7.06% 39.78% 122.30% 565.80% 143.12% 121.93% 100.00%
DY 2.13 2.14 0.00 0.00 2.45 2.40 0.00 -
  QoQ % -0.47% 0.00% 0.00% 0.00% 2.08% 0.00% -
  Horiz. % 88.75% 89.17% 0.00% 0.00% 102.08% 100.00% -
P/NAPS 0.52 0.46 0.51 0.52 0.59 0.61 0.67 -15.56%
  QoQ % 13.04% -9.80% -1.92% -11.86% -3.28% -8.96% -
  Horiz. % 77.61% 68.66% 76.12% 77.61% 88.06% 91.04% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 -
Price 0.6650 0.7150 0.7200 0.7550 0.7550 0.8300 0.9050 -
P/RPS 2.98 5.88 6.18 2.16 2.87 3.77 4.43 -23.25%
  QoQ % -49.32% -4.85% 186.11% -24.74% -23.87% -14.90% -
  Horiz. % 67.27% 132.73% 139.50% 48.76% 64.79% 85.10% 100.00%
P/EPS -498.01 95.84 28.46 6.36 24.04 30.29 36.94 -
  QoQ % -619.63% 236.75% 347.48% -73.54% -20.63% -18.00% -
  Horiz. % -1,348.16% 259.45% 77.04% 17.22% 65.08% 82.00% 100.00%
EY -0.20 1.04 3.51 15.72 4.16 3.30 2.71 -
  QoQ % -119.23% -70.37% -77.67% 277.88% 26.06% 21.77% -
  Horiz. % -7.38% 38.38% 129.52% 580.07% 153.51% 121.77% 100.00%
DY 2.26 2.10 0.00 0.00 2.65 2.41 0.00 -
  QoQ % 7.62% 0.00% 0.00% 0.00% 9.96% 0.00% -
  Horiz. % 93.78% 87.14% 0.00% 0.00% 109.96% 100.00% -
P/NAPS 0.49 0.47 0.48 0.50 0.55 0.61 0.67 -18.84%
  QoQ % 4.26% -2.08% -4.00% -9.09% -9.84% -8.96% -
  Horiz. % 73.13% 70.15% 71.64% 74.63% 82.09% 91.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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