Highlights

[GLOMAC] QoQ Quarter Result on 2017-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     318.03%    YoY -     -97.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 92,163 105,134 109,932 97,486 161,183 87,493 83,985 6.41%
  QoQ % -12.34% -4.36% 12.77% -39.52% 84.22% 4.18% -
  Horiz. % 109.74% 125.18% 130.89% 116.08% 191.92% 104.18% 100.00%
PBT 32,341 8,422 7,526 6,895 16,484 9,740 25,711 16.58%
  QoQ % 284.01% 11.91% 9.15% -58.17% 69.24% -62.12% -
  Horiz. % 125.79% 32.76% 29.27% 26.82% 64.11% 37.88% 100.00%
Tax -6,821 -5,032 -5,448 -4,672 -16,133 -4,410 -8,659 -14.74%
  QoQ % -35.55% 7.64% -16.61% 71.04% -265.83% 49.07% -
  Horiz. % 78.77% 58.11% 62.92% 53.96% 186.31% 50.93% 100.00%
NP 25,520 3,390 2,078 2,223 351 5,330 17,052 30.94%
  QoQ % 652.80% 63.14% -6.52% 533.33% -93.41% -68.74% -
  Horiz. % 149.66% 19.88% 12.19% 13.04% 2.06% 31.26% 100.00%
NP to SH 23,100 4,307 1,406 2,104 -965 5,372 18,248 17.07%
  QoQ % 436.34% 206.33% -33.17% 318.03% -117.96% -70.56% -
  Horiz. % 126.59% 23.60% 7.70% 11.53% -5.29% 29.44% 100.00%
Tax Rate 21.09 % 59.75 % 72.39 % 67.76 % 97.87 % 45.28 % 33.68 % -26.87%
  QoQ % -64.70% -17.46% 6.83% -30.77% 116.14% 34.44% -
  Horiz. % 62.62% 177.40% 214.93% 201.19% 290.59% 134.44% 100.00%
Total Cost 66,643 101,744 107,854 95,263 160,832 82,163 66,933 -0.29%
  QoQ % -34.50% -5.67% 13.22% -40.77% 95.75% 22.75% -
  Horiz. % 99.57% 152.01% 161.14% 142.33% 240.29% 122.75% 100.00%
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 1,081,897 0.62%
  QoQ % 2.16% -0.67% -0.73% 11.11% -10.28% 0.50% -
  Horiz. % 100.93% 98.80% 99.47% 100.19% 90.18% 100.50% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - 10,840 10,801 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.36% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.36% 100.00% -
Div Payout % - % - % - % - % - % 201.07 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 1,081,897 0.62%
  QoQ % 2.16% -0.67% -0.73% 11.11% -10.28% 0.50% -
  Horiz. % 100.93% 98.80% 99.47% 100.19% 90.18% 100.50% 100.00%
NOSH 791,288 791,797 722,242 722,669 722,671 720,089 721,264 6.39%
  QoQ % -0.06% 9.63% -0.06% -0.00% 0.36% -0.16% -
  Horiz. % 109.71% 109.78% 100.14% 100.19% 100.19% 99.84% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 27.69 % 3.22 % 1.89 % 2.28 % 0.22 % 6.09 % 20.30 % 23.06%
  QoQ % 759.94% 70.37% -17.11% 936.36% -96.39% -70.00% -
  Horiz. % 136.40% 15.86% 9.31% 11.23% 1.08% 30.00% 100.00%
ROE 2.12 % 0.40 % 0.13 % 0.19 % -0.10 % 0.49 % 1.69 % 16.36%
  QoQ % 430.00% 207.69% -31.58% 290.00% -120.41% -71.01% -
  Horiz. % 125.44% 23.67% 7.69% 11.24% -5.92% 28.99% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 11.65 13.28 15.22 13.49 22.30 12.15 11.64 0.06%
  QoQ % -12.27% -12.75% 12.82% -39.51% 83.54% 4.38% -
  Horiz. % 100.09% 114.09% 130.76% 115.89% 191.58% 104.38% 100.00%
EPS 2.92 0.54 0.19 0.29 -0.12 0.75 2.53 10.06%
  QoQ % 440.74% 184.21% -34.48% 341.67% -116.00% -70.36% -
  Horiz. % 115.42% 21.34% 7.51% 11.46% -4.74% 29.64% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.3800 1.3500 1.4900 1.5000 1.3500 1.5100 1.5000 -5.42%
  QoQ % 2.22% -9.40% -0.67% 11.11% -10.60% 0.67% -
  Horiz. % 92.00% 90.00% 99.33% 100.00% 90.00% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 11.52 13.14 13.74 12.18 20.15 10.94 10.50 6.39%
  QoQ % -12.33% -4.37% 12.81% -39.55% 84.19% 4.19% -
  Horiz. % 109.71% 125.14% 130.86% 116.00% 191.90% 104.19% 100.00%
EPS 2.89 0.54 0.18 0.26 -0.12 0.67 2.28 17.17%
  QoQ % 435.19% 200.00% -30.77% 316.67% -117.91% -70.61% -
  Horiz. % 126.75% 23.68% 7.89% 11.40% -5.26% 29.39% 100.00%
DPS 0.00 0.00 0.00 0.00 1.35 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.3648 1.3360 1.3450 1.3549 1.2194 1.3590 1.3522 0.62%
  QoQ % 2.16% -0.67% -0.73% 11.11% -10.27% 0.50% -
  Horiz. % 100.93% 98.80% 99.47% 100.20% 90.18% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.4900 0.5300 0.6550 0.6550 0.7050 0.7000 0.7700 -
P/RPS 4.21 3.99 4.30 4.86 3.16 5.76 6.61 -26.03%
  QoQ % 5.51% -7.21% -11.52% 53.80% -45.14% -12.86% -
  Horiz. % 63.69% 60.36% 65.05% 73.52% 47.81% 87.14% 100.00%
P/EPS 16.78 97.43 336.46 224.98 -527.96 93.83 30.43 -32.83%
  QoQ % -82.78% -71.04% 49.55% 142.61% -662.68% 208.35% -
  Horiz. % 55.14% 320.18% 1,105.69% 739.34% -1,735.00% 308.35% 100.00%
EY 5.96 1.03 0.30 0.44 -0.19 1.07 3.29 48.77%
  QoQ % 478.64% 243.33% -31.82% 331.58% -117.76% -67.48% -
  Horiz. % 181.16% 31.31% 9.12% 13.37% -5.78% 32.52% 100.00%
DY 0.00 0.00 0.00 0.00 2.13 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.47% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.53% 100.00% -
P/NAPS 0.36 0.39 0.44 0.44 0.52 0.46 0.51 -20.77%
  QoQ % -7.69% -11.36% 0.00% -15.38% 13.04% -9.80% -
  Horiz. % 70.59% 76.47% 86.27% 86.27% 101.96% 90.20% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 -
Price 0.4750 0.5250 0.6250 0.6500 0.6650 0.7150 0.7200 -
P/RPS 4.08 3.95 4.11 4.82 2.98 5.88 6.18 -24.24%
  QoQ % 3.29% -3.89% -14.73% 61.74% -49.32% -4.85% -
  Horiz. % 66.02% 63.92% 66.50% 77.99% 48.22% 95.15% 100.00%
P/EPS 16.27 96.52 321.05 223.26 -498.01 95.84 28.46 -31.19%
  QoQ % -83.14% -69.94% 43.80% 144.83% -619.63% 236.75% -
  Horiz. % 57.17% 339.14% 1,128.07% 784.47% -1,749.86% 336.75% 100.00%
EY 6.15 1.04 0.31 0.45 -0.20 1.04 3.51 45.49%
  QoQ % 491.35% 235.48% -31.11% 325.00% -119.23% -70.37% -
  Horiz. % 175.21% 29.63% 8.83% 12.82% -5.70% 29.63% 100.00%
DY 0.00 0.00 0.00 0.00 2.26 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.62% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.62% 100.00% -
P/NAPS 0.34 0.39 0.42 0.43 0.49 0.47 0.48 -20.59%
  QoQ % -12.82% -7.14% -2.33% -12.24% 4.26% -2.08% -
  Horiz. % 70.83% 81.25% 87.50% 89.58% 102.08% 97.92% 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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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