Highlights

[GLOMAC] QoQ Quarter Result on 2019-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 17-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     -65.75%    YoY -     243.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 58,389 74,024 61,512 51,870 80,935 79,032 55,764 3.12%
  QoQ % -21.12% 20.34% 18.59% -35.91% 2.41% 41.73% -
  Horiz. % 104.71% 132.75% 110.31% 93.02% 145.14% 141.73% 100.00%
PBT -5,245 11,309 9,166 4,740 24,090 8,341 2,923 -
  QoQ % -146.38% 23.38% 93.38% -80.32% 188.81% 185.36% -
  Horiz. % -179.44% 386.90% 313.58% 162.16% 824.15% 285.36% 100.00%
Tax -1,751 3,715 -2,903 -1,657 -14,056 -6,319 -2,071 -10.60%
  QoQ % -147.13% 227.97% -75.20% 88.21% -122.44% -205.12% -
  Horiz. % 84.55% -179.38% 140.17% 80.01% 678.71% 305.12% 100.00%
NP -6,996 15,024 6,263 3,083 10,034 2,022 852 -
  QoQ % -146.57% 139.89% 103.15% -69.27% 396.24% 137.32% -
  Horiz. % -821.13% 1,763.38% 735.09% 361.85% 1,177.70% 237.32% 100.00%
NP to SH -8,615 12,141 5,589 3,459 10,099 1,432 1,062 -
  QoQ % -170.96% 117.23% 61.58% -65.75% 605.24% 34.84% -
  Horiz. % -811.21% 1,143.22% 526.27% 325.71% 950.94% 134.84% 100.00%
Tax Rate - % -32.85 % 31.67 % 34.96 % 58.35 % 75.76 % 70.85 % -
  QoQ % 0.00% -203.73% -9.41% -40.09% -22.98% 6.93% -
  Horiz. % 0.00% -46.37% 44.70% 49.34% 82.36% 106.93% 100.00%
Total Cost 65,385 59,000 55,249 48,787 70,901 77,010 54,912 12.35%
  QoQ % 10.82% 6.79% 13.25% -31.19% -7.93% 40.24% -
  Horiz. % 119.07% 107.44% 100.61% 88.85% 129.12% 140.24% 100.00%
Net Worth 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 0.64%
  QoQ % -0.26% 0.68% -0.17% 0.58% 0.29% -0.17% -
  Horiz. % 100.95% 101.21% 100.53% 100.70% 100.12% 99.83% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 7,739 - - - 6,227 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.27% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 61.67 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 0.64%
  QoQ % -0.26% 0.68% -0.17% 0.58% 0.29% -0.17% -
  Horiz. % 100.95% 101.21% 100.53% 100.70% 100.12% 99.83% 100.00%
NOSH 773,934 775,930 776,150 777,433 778,474 781,828 788,841 -1.26%
  QoQ % -0.26% -0.03% -0.17% -0.13% -0.43% -0.89% -
  Horiz. % 98.11% 98.36% 98.39% 98.55% 98.69% 99.11% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -11.98 % 20.30 % 10.18 % 5.94 % 12.40 % 2.56 % 1.53 % -
  QoQ % -159.01% 99.41% 71.38% -52.10% 384.38% 67.32% -
  Horiz. % -783.01% 1,326.80% 665.36% 388.24% 810.46% 167.32% 100.00%
ROE -0.78 % 1.10 % 0.51 % 0.32 % 0.93 % 0.13 % 0.10 % -
  QoQ % -170.91% 115.69% 59.38% -65.59% 615.38% 30.00% -
  Horiz. % -780.00% 1,100.00% 510.00% 320.00% 930.00% 130.00% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 7.54 9.54 7.93 6.67 10.40 10.11 7.07 4.39%
  QoQ % -20.96% 20.30% 18.89% -35.87% 2.87% 43.00% -
  Horiz. % 106.65% 134.94% 112.16% 94.34% 147.10% 143.00% 100.00%
EPS -1.11 1.56 0.72 0.44 1.30 0.18 0.13 -
  QoQ % -171.15% 116.67% 63.64% -66.15% 622.22% 38.46% -
  Horiz. % -853.85% 1,200.00% 553.85% 338.46% 1,000.00% 138.46% 100.00%
DPS 1.00 0.00 0.00 0.00 0.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4200 1.4200 1.4100 1.4100 1.4000 1.3900 1.3800 1.92%
  QoQ % 0.00% 0.71% 0.00% 0.71% 0.72% 0.72% -
  Horiz. % 102.90% 102.90% 102.17% 102.17% 101.45% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 7.30 9.25 7.69 6.48 10.12 9.88 6.97 3.13%
  QoQ % -21.08% 20.29% 18.67% -35.97% 2.43% 41.75% -
  Horiz. % 104.73% 132.71% 110.33% 92.97% 145.19% 141.75% 100.00%
EPS -1.08 1.52 0.70 0.43 1.26 0.18 0.13 -
  QoQ % -171.05% 117.14% 62.79% -65.87% 600.00% 38.46% -
  Horiz. % -830.77% 1,169.23% 538.46% 330.77% 969.23% 138.46% 100.00%
DPS 0.97 0.00 0.00 0.00 0.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.36% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3736 1.3771 1.3678 1.3701 1.3622 1.3583 1.3606 0.64%
  QoQ % -0.25% 0.68% -0.17% 0.58% 0.29% -0.17% -
  Horiz. % 100.96% 101.21% 100.53% 100.70% 100.12% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.3050 0.3500 0.3600 0.3900 0.3800 0.3700 0.3950 -
P/RPS 4.04 3.67 4.54 5.85 3.66 3.66 5.59 -19.48%
  QoQ % 10.08% -19.16% -22.39% 59.84% 0.00% -34.53% -
  Horiz. % 72.27% 65.65% 81.22% 104.65% 65.47% 65.47% 100.00%
P/EPS -27.40 22.37 49.99 87.66 29.29 202.01 293.40 -
  QoQ % -222.49% -55.25% -42.97% 199.28% -85.50% -31.15% -
  Horiz. % -9.34% 7.62% 17.04% 29.88% 9.98% 68.85% 100.00%
EY -3.65 4.47 2.00 1.14 3.41 0.50 0.34 -
  QoQ % -181.66% 123.50% 75.44% -66.57% 582.00% 47.06% -
  Horiz. % -1,073.53% 1,314.71% 588.24% 335.29% 1,002.94% 147.06% 100.00%
DY 3.28 0.00 0.00 0.00 2.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.45% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.21 0.25 0.26 0.28 0.27 0.27 0.29 -19.38%
  QoQ % -16.00% -3.85% -7.14% 3.70% 0.00% -6.90% -
  Horiz. % 72.41% 86.21% 89.66% 96.55% 93.10% 93.10% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 14/07/20 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 -
Price 0.2850 0.2750 0.3650 0.3650 0.3800 0.3800 0.4150 -
P/RPS 3.78 2.88 4.61 5.47 3.66 3.76 5.87 -25.45%
  QoQ % 31.25% -37.53% -15.72% 49.45% -2.66% -35.95% -
  Horiz. % 64.40% 49.06% 78.53% 93.19% 62.35% 64.05% 100.00%
P/EPS -25.60 17.58 50.69 82.04 29.29 207.47 308.26 -
  QoQ % -245.62% -65.32% -38.21% 180.10% -85.88% -32.70% -
  Horiz. % -8.30% 5.70% 16.44% 26.61% 9.50% 67.30% 100.00%
EY -3.91 5.69 1.97 1.22 3.41 0.48 0.32 -
  QoQ % -168.72% 188.83% 61.48% -64.22% 610.42% 50.00% -
  Horiz. % -1,221.88% 1,778.12% 615.62% 381.25% 1,065.63% 150.00% 100.00%
DY 3.51 0.00 0.00 0.00 2.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.35% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.20 0.19 0.26 0.26 0.27 0.27 0.30 -23.70%
  QoQ % 5.26% -26.92% 0.00% -3.70% 0.00% -10.00% -
  Horiz. % 66.67% 63.33% 86.67% 86.67% 90.00% 90.00% 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
 
 

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