Highlights

[GLOMAC] QoQ Quarter Result on 2013-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 03-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     62.44%    YoY -     63.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 106,535 174,868 183,720 155,802 162,271 235,612 159,850 -23.76%
  QoQ % -39.08% -4.82% 17.92% -3.99% -31.13% 47.40% -
  Horiz. % 66.65% 109.40% 114.93% 97.47% 101.51% 147.40% 100.00%
PBT 31,009 38,411 35,455 48,895 34,520 48,973 37,034 -11.19%
  QoQ % -19.27% 8.34% -27.49% 41.64% -29.51% 32.24% -
  Horiz. % 83.73% 103.72% 95.74% 132.03% 93.21% 132.24% 100.00%
Tax -9,058 -14,079 -11,908 -8,868 -9,538 -16,181 -10,658 -10.30%
  QoQ % 35.66% -18.23% -34.28% 7.02% 41.05% -51.82% -
  Horiz. % 84.99% 132.10% 111.73% 83.21% 89.49% 151.82% 100.00%
NP 21,951 24,332 23,547 40,027 24,982 32,792 26,376 -11.55%
  QoQ % -9.79% 3.33% -41.17% 60.22% -23.82% 24.33% -
  Horiz. % 83.22% 92.25% 89.27% 151.76% 94.71% 124.33% 100.00%
NP to SH 20,845 22,336 22,710 39,201 24,133 31,990 25,364 -12.29%
  QoQ % -6.68% -1.65% -42.07% 62.44% -24.56% 26.12% -
  Horiz. % 82.18% 88.06% 89.54% 154.55% 95.15% 126.12% 100.00%
Tax Rate 29.21 % 36.65 % 33.59 % 18.14 % 27.63 % 33.04 % 28.78 % 1.00%
  QoQ % -20.30% 9.11% 85.17% -34.35% -16.37% 14.80% -
  Horiz. % 101.49% 127.35% 116.71% 63.03% 96.00% 114.80% 100.00%
Total Cost 84,584 150,536 160,173 115,775 137,289 202,820 133,474 -26.28%
  QoQ % -43.81% -6.02% 38.35% -15.67% -32.31% 51.95% -
  Horiz. % 63.37% 112.78% 120.00% 86.74% 102.86% 151.95% 100.00%
Net Worth 907,883 888,143 880,740 858,203 830,690 760,756 794,883 9.29%
  QoQ % 2.22% 0.84% 2.63% 3.31% 9.19% -4.29% -
  Horiz. % 114.22% 111.73% 110.80% 107.97% 104.50% 95.71% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 19,291 16,377 - - 26,626 21,678 -
  QoQ % 0.00% 17.79% 0.00% 0.00% 0.00% 22.82% -
  Horiz. % 0.00% 88.99% 75.55% 0.00% 0.00% 122.82% 100.00%
Div Payout % - % 86.37 % 72.12 % - % - % 83.23 % 85.47 % -
  QoQ % 0.00% 19.76% 0.00% 0.00% 0.00% -2.62% -
  Horiz. % 0.00% 101.05% 84.38% 0.00% 0.00% 97.38% 100.00%
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 907,883 888,143 880,740 858,203 830,690 760,756 794,883 9.29%
  QoQ % 2.22% 0.84% 2.63% 3.31% 9.19% -4.29% -
  Horiz. % 114.22% 111.73% 110.80% 107.97% 104.50% 95.71% 100.00%
NOSH 726,306 727,986 727,884 727,291 716,112 760,756 722,621 0.34%
  QoQ % -0.23% 0.01% 0.08% 1.56% -5.87% 5.28% -
  Horiz. % 100.51% 100.74% 100.73% 100.65% 99.10% 105.28% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 20.60 % 13.91 % 12.82 % 25.69 % 15.40 % 13.92 % 16.50 % 15.99%
  QoQ % 48.09% 8.50% -50.10% 66.82% 10.63% -15.64% -
  Horiz. % 124.85% 84.30% 77.70% 155.70% 93.33% 84.36% 100.00%
ROE 2.30 % 2.51 % 2.58 % 4.57 % 2.91 % 4.21 % 3.19 % -19.64%
  QoQ % -8.37% -2.71% -43.54% 57.04% -30.88% 31.97% -
  Horiz. % 72.10% 78.68% 80.88% 143.26% 91.22% 131.97% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 14.67 24.02 25.24 21.42 22.66 30.97 22.12 -24.01%
  QoQ % -38.93% -4.83% 17.83% -5.47% -26.83% 40.01% -
  Horiz. % 66.32% 108.59% 114.10% 96.84% 102.44% 140.01% 100.00%
EPS 2.87 3.07 3.12 5.39 3.37 4.41 3.51 -12.59%
  QoQ % -6.51% -1.60% -42.12% 59.94% -23.58% 25.64% -
  Horiz. % 81.77% 87.46% 88.89% 153.56% 96.01% 125.64% 100.00%
DPS 0.00 2.65 2.25 0.00 0.00 3.50 3.00 -
  QoQ % 0.00% 17.78% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 0.00% 88.33% 75.00% 0.00% 0.00% 116.67% 100.00%
NAPS 1.2500 1.2200 1.2100 1.1800 1.1600 1.0000 1.1000 8.92%
  QoQ % 2.46% 0.83% 2.54% 1.72% 16.00% -9.09% -
  Horiz. % 113.64% 110.91% 110.00% 107.27% 105.45% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 13.32 21.86 22.96 19.47 20.28 29.45 19.98 -23.74%
  QoQ % -39.07% -4.79% 17.93% -3.99% -31.14% 47.40% -
  Horiz. % 66.67% 109.41% 114.91% 97.45% 101.50% 147.40% 100.00%
EPS 2.61 2.79 2.84 4.90 3.02 4.00 3.17 -12.19%
  QoQ % -6.45% -1.76% -42.04% 62.25% -24.50% 26.18% -
  Horiz. % 82.33% 88.01% 89.59% 154.57% 95.27% 126.18% 100.00%
DPS 0.00 2.41 2.05 0.00 0.00 3.33 2.71 -
  QoQ % 0.00% 17.56% 0.00% 0.00% 0.00% 22.88% -
  Horiz. % 0.00% 88.93% 75.65% 0.00% 0.00% 122.88% 100.00%
NAPS 1.1347 1.1101 1.1008 1.0726 1.0382 0.9508 0.9935 9.29%
  QoQ % 2.22% 0.84% 2.63% 3.31% 9.19% -4.30% -
  Horiz. % 114.21% 111.74% 110.80% 107.96% 104.50% 95.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.2000 1.1000 1.1000 1.1300 1.2000 0.9400 0.8550 -
P/RPS 8.18 4.58 4.36 5.27 5.30 3.04 3.87 64.93%
  QoQ % 78.60% 5.05% -17.27% -0.57% 74.34% -21.45% -
  Horiz. % 211.37% 118.35% 112.66% 136.18% 136.95% 78.55% 100.00%
P/EPS 41.81 35.85 35.26 20.96 35.61 22.35 24.36 43.49%
  QoQ % 16.62% 1.67% 68.23% -41.14% 59.33% -8.25% -
  Horiz. % 171.63% 147.17% 144.75% 86.04% 146.18% 91.75% 100.00%
EY 2.39 2.79 2.84 4.77 2.81 4.47 4.11 -30.40%
  QoQ % -14.34% -1.76% -40.46% 69.75% -37.14% 8.76% -
  Horiz. % 58.15% 67.88% 69.10% 116.06% 68.37% 108.76% 100.00%
DY 0.00 2.41 2.05 0.00 0.00 3.72 3.51 -
  QoQ % 0.00% 17.56% 0.00% 0.00% 0.00% 5.98% -
  Horiz. % 0.00% 68.66% 58.40% 0.00% 0.00% 105.98% 100.00%
P/NAPS 0.96 0.90 0.91 0.96 1.03 0.94 0.78 14.89%
  QoQ % 6.67% -1.10% -5.21% -6.80% 9.57% 20.51% -
  Horiz. % 123.08% 115.38% 116.67% 123.08% 132.05% 120.51% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 -
Price 1.1700 1.0500 1.1000 1.1000 1.1700 1.0900 0.9850 -
P/RPS 7.98 4.37 4.36 5.13 5.16 3.52 4.45 47.76%
  QoQ % 82.61% 0.23% -15.01% -0.58% 46.59% -20.90% -
  Horiz. % 179.33% 98.20% 97.98% 115.28% 115.96% 79.10% 100.00%
P/EPS 40.77 34.22 35.26 20.41 34.72 25.92 28.06 28.37%
  QoQ % 19.14% -2.95% 72.76% -41.22% 33.95% -7.63% -
  Horiz. % 145.30% 121.95% 125.66% 72.74% 123.73% 92.37% 100.00%
EY 2.45 2.92 2.84 4.90 2.88 3.86 3.56 -22.10%
  QoQ % -16.10% 2.82% -42.04% 70.14% -25.39% 8.43% -
  Horiz. % 68.82% 82.02% 79.78% 137.64% 80.90% 108.43% 100.00%
DY 0.00 2.52 2.05 0.00 0.00 3.21 3.05 -
  QoQ % 0.00% 22.93% 0.00% 0.00% 0.00% 5.25% -
  Horiz. % 0.00% 82.62% 67.21% 0.00% 0.00% 105.25% 100.00%
P/NAPS 0.94 0.86 0.91 0.93 1.01 1.09 0.90 2.95%
  QoQ % 9.30% -5.49% -2.15% -7.92% -7.34% 21.11% -
  Horiz. % 104.44% 95.56% 101.11% 103.33% 112.22% 121.11% 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
 
 

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