Highlights

[GLOMAC] QoQ Quarter Result on 2014-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 03-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -36.80%    YoY -     -66.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 122,997 169,469 110,956 86,294 106,535 174,868 183,720 -23.53%
  QoQ % -27.42% 52.74% 28.58% -19.00% -39.08% -4.82% -
  Horiz. % 66.95% 92.24% 60.39% 46.97% 57.99% 95.18% 100.00%
PBT 30,692 48,327 42,481 21,001 31,009 38,411 35,455 -9.19%
  QoQ % -36.49% 13.76% 102.28% -32.27% -19.27% 8.34% -
  Horiz. % 86.57% 136.31% 119.82% 59.23% 87.46% 108.34% 100.00%
Tax -6,872 -14,607 -16,671 -6,930 -9,058 -14,079 -11,908 -30.75%
  QoQ % 52.95% 12.38% -140.56% 23.49% 35.66% -18.23% -
  Horiz. % 57.71% 122.67% 140.00% 58.20% 76.07% 118.23% 100.00%
NP 23,820 33,720 25,810 14,071 21,951 24,332 23,547 0.77%
  QoQ % -29.36% 30.65% 83.43% -35.90% -9.79% 3.33% -
  Horiz. % 101.16% 143.20% 109.61% 59.76% 93.22% 103.33% 100.00%
NP to SH 21,069 29,601 23,397 13,173 20,845 22,336 22,710 -4.89%
  QoQ % -28.82% 26.52% 77.61% -36.80% -6.68% -1.65% -
  Horiz. % 92.77% 130.34% 103.03% 58.01% 91.79% 98.35% 100.00%
Tax Rate 22.39 % 30.23 % 39.24 % 33.00 % 29.21 % 36.65 % 33.59 % -23.75%
  QoQ % -25.93% -22.96% 18.91% 12.98% -20.30% 9.11% -
  Horiz. % 66.66% 90.00% 116.82% 98.24% 86.96% 109.11% 100.00%
Total Cost 99,177 135,749 85,146 72,223 84,584 150,536 160,173 -27.42%
  QoQ % -26.94% 59.43% 17.89% -14.61% -43.81% -6.02% -
  Horiz. % 61.92% 84.75% 53.16% 45.09% 52.81% 93.98% 100.00%
Net Worth 960,287 943,393 919,943 902,459 907,883 888,143 880,740 5.95%
  QoQ % 1.79% 2.55% 1.94% -0.60% 2.22% 0.84% -
  Horiz. % 109.03% 107.11% 104.45% 102.47% 103.08% 100.84% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 16,203 14,487 - - 19,291 16,377 -
  QoQ % 0.00% 11.84% 0.00% 0.00% 0.00% 17.79% -
  Horiz. % 0.00% 98.94% 88.46% 0.00% 0.00% 117.79% 100.00%
Div Payout % - % 54.74 % 61.92 % - % - % 86.37 % 72.12 % -
  QoQ % 0.00% -11.60% 0.00% 0.00% 0.00% 19.76% -
  Horiz. % 0.00% 75.90% 85.86% 0.00% 0.00% 119.76% 100.00%
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 960,287 943,393 919,943 902,459 907,883 888,143 880,740 5.95%
  QoQ % 1.79% 2.55% 1.94% -0.60% 2.22% 0.84% -
  Horiz. % 109.03% 107.11% 104.45% 102.47% 103.08% 100.84% 100.00%
NOSH 716,632 720,147 724,365 727,790 726,306 727,986 727,884 -1.04%
  QoQ % -0.49% -0.58% -0.47% 0.20% -0.23% 0.01% -
  Horiz. % 98.45% 98.94% 99.52% 99.99% 99.78% 100.01% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 19.37 % 19.90 % 23.26 % 16.31 % 20.60 % 13.91 % 12.82 % 31.77%
  QoQ % -2.66% -14.45% 42.61% -20.83% 48.09% 8.50% -
  Horiz. % 151.09% 155.23% 181.44% 127.22% 160.69% 108.50% 100.00%
ROE 2.19 % 3.14 % 2.54 % 1.46 % 2.30 % 2.51 % 2.58 % -10.38%
  QoQ % -30.25% 23.62% 73.97% -36.52% -8.37% -2.71% -
  Horiz. % 84.88% 121.71% 98.45% 56.59% 89.15% 97.29% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 17.16 23.53 15.32 11.86 14.67 24.02 25.24 -22.74%
  QoQ % -27.07% 53.59% 29.17% -19.15% -38.93% -4.83% -
  Horiz. % 67.99% 93.23% 60.70% 46.99% 58.12% 95.17% 100.00%
EPS 2.94 4.11 3.23 1.81 2.87 3.07 3.12 -3.89%
  QoQ % -28.47% 27.24% 78.45% -36.93% -6.51% -1.60% -
  Horiz. % 94.23% 131.73% 103.53% 58.01% 91.99% 98.40% 100.00%
DPS 0.00 2.25 2.00 0.00 0.00 2.65 2.25 -
  QoQ % 0.00% 12.50% 0.00% 0.00% 0.00% 17.78% -
  Horiz. % 0.00% 100.00% 88.89% 0.00% 0.00% 117.78% 100.00%
NAPS 1.3400 1.3100 1.2700 1.2400 1.2500 1.2200 1.2100 7.06%
  QoQ % 2.29% 3.15% 2.42% -0.80% 2.46% 0.83% -
  Horiz. % 110.74% 108.26% 104.96% 102.48% 103.31% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 15.37 21.18 13.87 10.79 13.32 21.86 22.96 -23.53%
  QoQ % -27.43% 52.70% 28.54% -18.99% -39.07% -4.79% -
  Horiz. % 66.94% 92.25% 60.41% 46.99% 58.01% 95.21% 100.00%
EPS 2.63 3.70 2.92 1.65 2.61 2.79 2.84 -5.01%
  QoQ % -28.92% 26.71% 76.97% -36.78% -6.45% -1.76% -
  Horiz. % 92.61% 130.28% 102.82% 58.10% 91.90% 98.24% 100.00%
DPS 0.00 2.03 1.81 0.00 0.00 2.41 2.05 -
  QoQ % 0.00% 12.15% 0.00% 0.00% 0.00% 17.56% -
  Horiz. % 0.00% 99.02% 88.29% 0.00% 0.00% 117.56% 100.00%
NAPS 1.2002 1.1791 1.1498 1.1279 1.1347 1.1101 1.1008 5.95%
  QoQ % 1.79% 2.55% 1.94% -0.60% 2.22% 0.84% -
  Horiz. % 109.03% 107.11% 104.45% 102.46% 103.08% 100.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.8750 0.9600 0.9900 1.1100 1.2000 1.1000 1.1000 -
P/RPS 5.10 4.08 6.46 9.36 8.18 4.58 4.36 11.05%
  QoQ % 25.00% -36.84% -30.98% 14.43% 78.60% 5.05% -
  Horiz. % 116.97% 93.58% 148.17% 214.68% 187.61% 105.05% 100.00%
P/EPS 29.76 23.36 30.65 61.33 41.81 35.85 35.26 -10.72%
  QoQ % 27.40% -23.78% -50.02% 46.69% 16.62% 1.67% -
  Horiz. % 84.40% 66.25% 86.93% 173.94% 118.58% 101.67% 100.00%
EY 3.36 4.28 3.26 1.63 2.39 2.79 2.84 11.90%
  QoQ % -21.50% 31.29% 100.00% -31.80% -14.34% -1.76% -
  Horiz. % 118.31% 150.70% 114.79% 57.39% 84.15% 98.24% 100.00%
DY 0.00 2.34 2.02 0.00 0.00 2.41 2.05 -
  QoQ % 0.00% 15.84% 0.00% 0.00% 0.00% 17.56% -
  Horiz. % 0.00% 114.15% 98.54% 0.00% 0.00% 117.56% 100.00%
P/NAPS 0.65 0.73 0.78 0.90 0.96 0.90 0.91 -20.14%
  QoQ % -10.96% -6.41% -13.33% -6.25% 6.67% -1.10% -
  Horiz. % 71.43% 80.22% 85.71% 98.90% 105.49% 98.90% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 17/09/15 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 -
Price 0.8600 0.7950 1.0200 1.0500 1.1700 1.0500 1.1000 -
P/RPS 5.01 3.38 6.66 8.86 7.98 4.37 4.36 9.73%
  QoQ % 48.22% -49.25% -24.83% 11.03% 82.61% 0.23% -
  Horiz. % 114.91% 77.52% 152.75% 203.21% 183.03% 100.23% 100.00%
P/EPS 29.25 19.34 31.58 58.01 40.77 34.22 35.26 -11.74%
  QoQ % 51.24% -38.76% -45.56% 42.29% 19.14% -2.95% -
  Horiz. % 82.96% 54.85% 89.56% 164.52% 115.63% 97.05% 100.00%
EY 3.42 5.17 3.17 1.72 2.45 2.92 2.84 13.23%
  QoQ % -33.85% 63.09% 84.30% -29.80% -16.10% 2.82% -
  Horiz. % 120.42% 182.04% 111.62% 60.56% 86.27% 102.82% 100.00%
DY 0.00 2.83 1.96 0.00 0.00 2.52 2.05 -
  QoQ % 0.00% 44.39% 0.00% 0.00% 0.00% 22.93% -
  Horiz. % 0.00% 138.05% 95.61% 0.00% 0.00% 122.93% 100.00%
P/NAPS 0.64 0.61 0.80 0.85 0.94 0.86 0.91 -20.97%
  QoQ % 4.92% -23.75% -5.88% -9.57% 9.30% -5.49% -
  Horiz. % 70.33% 67.03% 87.91% 93.41% 103.30% 94.51% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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