Highlights

[GLOMAC] QoQ Quarter Result on 2018-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 19-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     -95.64%    YoY -     -52.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 80,935 79,032 55,764 57,606 92,163 105,134 109,932 -18.51%
  QoQ % 2.41% 41.73% -3.20% -37.50% -12.34% -4.36% -
  Horiz. % 73.62% 71.89% 50.73% 52.40% 83.84% 95.64% 100.00%
PBT 24,090 8,341 2,923 2,297 32,341 8,422 7,526 117.66%
  QoQ % 188.81% 185.36% 27.25% -92.90% 284.01% 11.91% -
  Horiz. % 320.09% 110.83% 38.84% 30.52% 429.72% 111.91% 100.00%
Tax -14,056 -6,319 -2,071 -1,082 -6,821 -5,032 -5,448 88.44%
  QoQ % -122.44% -205.12% -91.40% 84.14% -35.55% 7.64% -
  Horiz. % 258.00% 115.99% 38.01% 19.86% 125.20% 92.36% 100.00%
NP 10,034 2,022 852 1,215 25,520 3,390 2,078 186.51%
  QoQ % 396.24% 137.32% -29.88% -95.24% 652.80% 63.14% -
  Horiz. % 482.87% 97.31% 41.00% 58.47% 1,228.10% 163.14% 100.00%
NP to SH 10,099 1,432 1,062 1,008 23,100 4,307 1,406 273.62%
  QoQ % 605.24% 34.84% 5.36% -95.64% 436.34% 206.33% -
  Horiz. % 718.28% 101.85% 75.53% 71.69% 1,642.96% 306.33% 100.00%
Tax Rate 58.35 % 75.76 % 70.85 % 47.10 % 21.09 % 59.75 % 72.39 % -13.42%
  QoQ % -22.98% 6.93% 50.42% 123.33% -64.70% -17.46% -
  Horiz. % 80.61% 104.66% 97.87% 65.06% 29.13% 82.54% 100.00%
Total Cost 70,901 77,010 54,912 56,391 66,643 101,744 107,854 -24.45%
  QoQ % -7.93% 40.24% -2.62% -15.38% -34.50% -5.67% -
  Horiz. % 65.74% 71.40% 50.91% 52.28% 61.79% 94.33% 100.00%
Net Worth 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 0.85%
  QoQ % 0.29% -0.17% -0.20% -0.10% 2.16% -0.67% -
  Horiz. % 101.28% 100.99% 101.16% 101.37% 101.47% 99.33% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 6,227 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 61.67 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 0.85%
  QoQ % 0.29% -0.17% -0.20% -0.10% 2.16% -0.67% -
  Horiz. % 101.28% 100.99% 101.16% 101.37% 101.47% 99.33% 100.00%
NOSH 778,474 781,828 788,841 790,460 791,288 791,797 722,242 5.14%
  QoQ % -0.43% -0.89% -0.20% -0.10% -0.06% 9.63% -
  Horiz. % 107.79% 108.25% 109.22% 109.45% 109.56% 109.63% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 12.40 % 2.56 % 1.53 % 2.11 % 27.69 % 3.22 % 1.89 % 251.67%
  QoQ % 384.38% 67.32% -27.49% -92.38% 759.94% 70.37% -
  Horiz. % 656.08% 135.45% 80.95% 111.64% 1,465.08% 170.37% 100.00%
ROE 0.93 % 0.13 % 0.10 % 0.09 % 2.12 % 0.40 % 0.13 % 272.61%
  QoQ % 615.38% 30.00% 11.11% -95.75% 430.00% 207.69% -
  Horiz. % 715.38% 100.00% 76.92% 69.23% 1,630.77% 307.69% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 10.40 10.11 7.07 7.29 11.65 13.28 15.22 -22.47%
  QoQ % 2.87% 43.00% -3.02% -37.42% -12.27% -12.75% -
  Horiz. % 68.33% 66.43% 46.45% 47.90% 76.54% 87.25% 100.00%
EPS 1.30 0.18 0.13 0.13 2.92 0.54 0.19 261.68%
  QoQ % 622.22% 38.46% 0.00% -95.55% 440.74% 184.21% -
  Horiz. % 684.21% 94.74% 68.42% 68.42% 1,536.84% 284.21% 100.00%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4000 1.3900 1.3800 1.3800 1.3800 1.3500 1.4900 -4.08%
  QoQ % 0.72% 0.72% 0.00% 0.00% 2.22% -9.40% -
  Horiz. % 93.96% 93.29% 92.62% 92.62% 92.62% 90.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 10.12 9.88 6.97 7.20 11.52 13.14 13.74 -18.49%
  QoQ % 2.43% 41.75% -3.19% -37.50% -12.33% -4.37% -
  Horiz. % 73.65% 71.91% 50.73% 52.40% 83.84% 95.63% 100.00%
EPS 1.26 0.18 0.13 0.13 2.89 0.54 0.18 267.24%
  QoQ % 600.00% 38.46% 0.00% -95.50% 435.19% 200.00% -
  Horiz. % 700.00% 100.00% 72.22% 72.22% 1,605.56% 300.00% 100.00%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3622 1.3583 1.3606 1.3634 1.3648 1.3360 1.3450 0.85%
  QoQ % 0.29% -0.17% -0.21% -0.10% 2.16% -0.67% -
  Horiz. % 101.28% 100.99% 101.16% 101.37% 101.47% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.3800 0.3700 0.3950 0.4550 0.4900 0.5300 0.6550 -
P/RPS 3.66 3.66 5.59 6.24 4.21 3.99 4.30 -10.21%
  QoQ % 0.00% -34.53% -10.42% 48.22% 5.51% -7.21% -
  Horiz. % 85.12% 85.12% 130.00% 145.12% 97.91% 92.79% 100.00%
P/EPS 29.29 202.01 293.40 356.80 16.78 97.43 336.46 -80.45%
  QoQ % -85.50% -31.15% -17.77% 2,026.34% -82.78% -71.04% -
  Horiz. % 8.71% 60.04% 87.20% 106.05% 4.99% 28.96% 100.00%
EY 3.41 0.50 0.34 0.28 5.96 1.03 0.30 407.80%
  QoQ % 582.00% 47.06% 21.43% -95.30% 478.64% 243.33% -
  Horiz. % 1,136.67% 166.67% 113.33% 93.33% 1,986.67% 343.33% 100.00%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.27 0.27 0.29 0.33 0.36 0.39 0.44 -27.85%
  QoQ % 0.00% -6.90% -12.12% -8.33% -7.69% -11.36% -
  Horiz. % 61.36% 61.36% 65.91% 75.00% 81.82% 88.64% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 -
Price 0.3800 0.3800 0.4150 0.4100 0.4750 0.5250 0.6250 -
P/RPS 3.66 3.76 5.87 5.63 4.08 3.95 4.11 -7.46%
  QoQ % -2.66% -35.95% 4.26% 37.99% 3.29% -3.89% -
  Horiz. % 89.05% 91.48% 142.82% 136.98% 99.27% 96.11% 100.00%
P/EPS 29.29 207.47 308.26 321.52 16.27 96.52 321.05 -79.82%
  QoQ % -85.88% -32.70% -4.12% 1,876.15% -83.14% -69.94% -
  Horiz. % 9.12% 64.62% 96.02% 100.15% 5.07% 30.06% 100.00%
EY 3.41 0.48 0.32 0.31 6.15 1.04 0.31 396.79%
  QoQ % 610.42% 50.00% 3.23% -94.96% 491.35% 235.48% -
  Horiz. % 1,100.00% 154.84% 103.23% 100.00% 1,983.87% 335.48% 100.00%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.27 0.27 0.30 0.30 0.34 0.39 0.42 -25.57%
  QoQ % 0.00% -10.00% 0.00% -11.76% -12.82% -7.14% -
  Horiz. % 64.29% 64.29% 71.43% 71.43% 80.95% 92.86% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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