Highlights

[GLOMAC] QoQ Quarter Result on 2020-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 23-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     132.22%    YoY -     -19.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 46,873 58,389 74,024 61,512 51,870 80,935 79,032 -29.43%
  QoQ % -19.72% -21.12% 20.34% 18.59% -35.91% 2.41% -
  Horiz. % 59.31% 73.88% 93.66% 77.83% 65.63% 102.41% 100.00%
PBT 5,254 -5,245 11,309 9,166 4,740 24,090 8,341 -26.54%
  QoQ % 200.17% -146.38% 23.38% 93.38% -80.32% 188.81% -
  Horiz. % 62.99% -62.88% 135.58% 109.89% 56.83% 288.81% 100.00%
Tax -2,050 -1,751 3,715 -2,903 -1,657 -14,056 -6,319 -52.82%
  QoQ % -17.08% -147.13% 227.97% -75.20% 88.21% -122.44% -
  Horiz. % 32.44% 27.71% -58.79% 45.94% 26.22% 222.44% 100.00%
NP 3,204 -6,996 15,024 6,263 3,083 10,034 2,022 35.96%
  QoQ % 145.80% -146.57% 139.89% 103.15% -69.27% 396.24% -
  Horiz. % 158.46% -345.99% 743.03% 309.74% 152.47% 496.24% 100.00%
NP to SH 2,776 -8,615 12,141 5,589 3,459 10,099 1,432 55.53%
  QoQ % 132.22% -170.96% 117.23% 61.58% -65.75% 605.24% -
  Horiz. % 193.85% -601.61% 847.84% 390.29% 241.55% 705.24% 100.00%
Tax Rate 39.02 % - % -32.85 % 31.67 % 34.96 % 58.35 % 75.76 % -35.77%
  QoQ % 0.00% 0.00% -203.73% -9.41% -40.09% -22.98% -
  Horiz. % 51.50% 0.00% -43.36% 41.80% 46.15% 77.02% 100.00%
Total Cost 43,669 65,385 59,000 55,249 48,787 70,901 77,010 -31.51%
  QoQ % -33.21% 10.82% 6.79% 13.25% -31.19% -7.93% -
  Horiz. % 56.71% 84.90% 76.61% 71.74% 63.35% 92.07% 100.00%
Net Worth 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 0.49%
  QoQ % -0.39% -0.26% 0.68% -0.17% 0.58% 0.29% -
  Horiz. % 100.73% 101.13% 101.39% 100.70% 100.87% 100.29% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - 7,739 - - - 6,227 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 0.49%
  QoQ % -0.39% -0.26% 0.68% -0.17% 0.58% 0.29% -
  Horiz. % 100.73% 101.13% 101.39% 100.70% 100.87% 100.29% 100.00%
NOSH 770,911 773,934 775,930 776,150 777,433 778,474 781,828 -0.93%
  QoQ % -0.39% -0.26% -0.03% -0.17% -0.13% -0.43% -
  Horiz. % 98.60% 98.99% 99.25% 99.27% 99.44% 99.57% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.84 % -11.98 % 20.30 % 10.18 % 5.94 % 12.40 % 2.56 % 92.67%
  QoQ % 157.10% -159.01% 99.41% 71.38% -52.10% 384.38% -
  Horiz. % 267.19% -467.97% 792.97% 397.66% 232.03% 484.38% 100.00%
ROE 0.25 % -0.78 % 1.10 % 0.51 % 0.32 % 0.93 % 0.13 % 54.70%
  QoQ % 132.05% -170.91% 115.69% 59.38% -65.59% 615.38% -
  Horiz. % 192.31% -600.00% 846.15% 392.31% 246.15% 715.38% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 6.08 7.54 9.54 7.93 6.67 10.40 10.11 -28.77%
  QoQ % -19.36% -20.96% 20.30% 18.89% -35.87% 2.87% -
  Horiz. % 60.14% 74.58% 94.36% 78.44% 65.97% 102.87% 100.00%
EPS 0.36 -1.11 1.56 0.72 0.44 1.30 0.18 58.81%
  QoQ % 132.43% -171.15% 116.67% 63.64% -66.15% 622.22% -
  Horiz. % 200.00% -616.67% 866.67% 400.00% 244.44% 722.22% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4200 1.4200 1.4200 1.4100 1.4100 1.4000 1.3900 1.44%
  QoQ % 0.00% 0.00% 0.71% 0.00% 0.71% 0.72% -
  Horiz. % 102.16% 102.16% 102.16% 101.44% 101.44% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 5.86 7.30 9.25 7.69 6.48 10.12 9.88 -29.43%
  QoQ % -19.73% -21.08% 20.29% 18.67% -35.97% 2.43% -
  Horiz. % 59.31% 73.89% 93.62% 77.83% 65.59% 102.43% 100.00%
EPS 0.35 -1.08 1.52 0.70 0.43 1.26 0.18 55.85%
  QoQ % 132.41% -171.05% 117.14% 62.79% -65.87% 600.00% -
  Horiz. % 194.44% -600.00% 844.44% 388.89% 238.89% 700.00% 100.00%
DPS 0.00 0.97 0.00 0.00 0.00 0.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.36% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3682 1.3736 1.3771 1.3678 1.3701 1.3622 1.3583 0.49%
  QoQ % -0.39% -0.25% 0.68% -0.17% 0.58% 0.29% -
  Horiz. % 100.73% 101.13% 101.38% 100.70% 100.87% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.2800 0.3050 0.3500 0.3600 0.3900 0.3800 0.3700 -
P/RPS 4.61 4.04 3.67 4.54 5.85 3.66 3.66 16.65%
  QoQ % 14.11% 10.08% -19.16% -22.39% 59.84% 0.00% -
  Horiz. % 125.96% 110.38% 100.27% 124.04% 159.84% 100.00% 100.00%
P/EPS 77.76 -27.40 22.37 49.99 87.66 29.29 202.01 -47.11%
  QoQ % 383.80% -222.49% -55.25% -42.97% 199.28% -85.50% -
  Horiz. % 38.49% -13.56% 11.07% 24.75% 43.39% 14.50% 100.00%
EY 1.29 -3.65 4.47 2.00 1.14 3.41 0.50 88.22%
  QoQ % 135.34% -181.66% 123.50% 75.44% -66.57% 582.00% -
  Horiz. % 258.00% -730.00% 894.00% 400.00% 228.00% 682.00% 100.00%
DY 0.00 3.28 0.00 0.00 0.00 2.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.20 0.21 0.25 0.26 0.28 0.27 0.27 -18.15%
  QoQ % -4.76% -16.00% -3.85% -7.14% 3.70% 0.00% -
  Horiz. % 74.07% 77.78% 92.59% 96.30% 103.70% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 23/09/20 14/07/20 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 -
Price 0.3050 0.2850 0.2750 0.3650 0.3650 0.3800 0.3800 -
P/RPS 5.02 3.78 2.88 4.61 5.47 3.66 3.76 21.27%
  QoQ % 32.80% 31.25% -37.53% -15.72% 49.45% -2.66% -
  Horiz. % 133.51% 100.53% 76.60% 122.61% 145.48% 97.34% 100.00%
P/EPS 84.70 -25.60 17.58 50.69 82.04 29.29 207.47 -45.00%
  QoQ % 430.86% -245.62% -65.32% -38.21% 180.10% -85.88% -
  Horiz. % 40.83% -12.34% 8.47% 24.43% 39.54% 14.12% 100.00%
EY 1.18 -3.91 5.69 1.97 1.22 3.41 0.48 82.25%
  QoQ % 130.18% -168.72% 188.83% 61.48% -64.22% 610.42% -
  Horiz. % 245.83% -814.58% 1,185.42% 410.42% 254.17% 710.42% 100.00%
DY 0.00 3.51 0.00 0.00 0.00 2.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.35% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.21 0.20 0.19 0.26 0.26 0.27 0.27 -15.44%
  QoQ % 5.00% 5.26% -26.92% 0.00% -3.70% 0.00% -
  Horiz. % 77.78% 74.07% 70.37% 96.30% 96.30% 100.00% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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