Highlights

[GLOMAC] QoQ Quarter Result on 2015-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 02-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     -16.80%    YoY -     33.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 251,420 189,421 158,131 146,054 122,997 169,469 110,956 72.60%
  QoQ % 32.73% 19.79% 8.27% 18.75% -27.42% 52.74% -
  Horiz. % 226.59% 170.72% 142.52% 131.63% 110.85% 152.74% 100.00%
PBT 117,809 28,508 34,179 29,028 30,692 48,327 42,481 97.51%
  QoQ % 313.25% -16.59% 17.74% -5.42% -36.49% 13.76% -
  Horiz. % 277.32% 67.11% 80.46% 68.33% 72.25% 113.76% 100.00%
Tax -31,333 -10,019 -10,325 -9,531 -6,872 -14,607 -16,671 52.36%
  QoQ % -212.74% 2.96% -8.33% -38.69% 52.95% 12.38% -
  Horiz. % 187.95% 60.10% 61.93% 57.17% 41.22% 87.62% 100.00%
NP 86,476 18,489 23,854 19,497 23,820 33,720 25,810 124.07%
  QoQ % 367.72% -22.49% 22.35% -18.15% -29.36% 30.65% -
  Horiz. % 335.05% 71.64% 92.42% 75.54% 92.29% 130.65% 100.00%
NP to SH 85,538 22,644 19,682 17,530 21,069 29,601 23,397 137.51%
  QoQ % 277.75% 15.05% 12.28% -16.80% -28.82% 26.52% -
  Horiz. % 365.59% 96.78% 84.12% 74.92% 90.05% 126.52% 100.00%
Tax Rate 26.60 % 35.14 % 30.21 % 32.83 % 22.39 % 30.23 % 39.24 % -22.85%
  QoQ % -24.30% 16.32% -7.98% 46.63% -25.93% -22.96% -
  Horiz. % 67.79% 89.55% 76.99% 83.66% 57.06% 77.04% 100.00%
Total Cost 164,944 170,932 134,277 126,557 99,177 135,749 85,146 55.46%
  QoQ % -3.50% 27.30% 6.10% 27.61% -26.94% 59.43% -
  Horiz. % 193.72% 200.75% 157.70% 148.64% 116.48% 159.43% 100.00%
Net Worth 1,080,935 995,052 976,916 965,938 960,287 943,393 919,943 11.36%
  QoQ % 8.63% 1.86% 1.14% 0.59% 1.79% 2.55% -
  Horiz. % 117.50% 108.16% 106.19% 105.00% 104.39% 102.55% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 14,421 14,366 - - 16,203 14,487 -
  QoQ % 0.00% 0.38% 0.00% 0.00% 0.00% 11.84% -
  Horiz. % 0.00% 99.54% 99.17% 0.00% 0.00% 111.84% 100.00%
Div Payout % - % 63.69 % 72.99 % - % - % 54.74 % 61.92 % -
  QoQ % 0.00% -12.74% 0.00% 0.00% 0.00% -11.60% -
  Horiz. % 0.00% 102.86% 117.88% 0.00% 0.00% 88.40% 100.00%
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 1,080,935 995,052 976,916 965,938 960,287 943,393 919,943 11.36%
  QoQ % 8.63% 1.86% 1.14% 0.59% 1.79% 2.55% -
  Horiz. % 117.50% 108.16% 106.19% 105.00% 104.39% 102.55% 100.00%
NOSH 720,623 721,052 718,321 715,510 716,632 720,147 724,365 -0.34%
  QoQ % -0.06% 0.38% 0.39% -0.16% -0.49% -0.58% -
  Horiz. % 99.48% 99.54% 99.17% 98.78% 98.93% 99.42% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 34.40 % 9.76 % 15.08 % 13.35 % 19.37 % 19.90 % 23.26 % 29.84%
  QoQ % 252.46% -35.28% 12.96% -31.08% -2.66% -14.45% -
  Horiz. % 147.89% 41.96% 64.83% 57.39% 83.28% 85.55% 100.00%
ROE 7.91 % 2.28 % 2.01 % 1.81 % 2.19 % 3.14 % 2.54 % 113.40%
  QoQ % 246.93% 13.43% 11.05% -17.35% -30.25% 23.62% -
  Horiz. % 311.42% 89.76% 79.13% 71.26% 86.22% 123.62% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 34.89 26.27 22.01 20.41 17.16 23.53 15.32 73.19%
  QoQ % 32.81% 19.35% 7.84% 18.94% -27.07% 53.59% -
  Horiz. % 227.74% 171.48% 143.67% 133.22% 112.01% 153.59% 100.00%
EPS 11.87 3.14 2.74 2.45 2.94 4.11 3.23 138.33%
  QoQ % 278.03% 14.60% 11.84% -16.67% -28.47% 27.24% -
  Horiz. % 367.49% 97.21% 84.83% 75.85% 91.02% 127.24% 100.00%
DPS 0.00 2.00 2.00 0.00 0.00 2.25 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.50% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 112.50% 100.00%
NAPS 1.5000 1.3800 1.3600 1.3500 1.3400 1.3100 1.2700 11.75%
  QoQ % 8.70% 1.47% 0.74% 0.75% 2.29% 3.15% -
  Horiz. % 118.11% 108.66% 107.09% 106.30% 105.51% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 31.42 23.67 19.76 18.25 15.37 21.18 13.87 72.57%
  QoQ % 32.74% 19.79% 8.27% 18.74% -27.43% 52.70% -
  Horiz. % 226.53% 170.66% 142.47% 131.58% 110.81% 152.70% 100.00%
EPS 10.69 2.83 2.46 2.19 2.63 3.70 2.92 137.72%
  QoQ % 277.74% 15.04% 12.33% -16.73% -28.92% 26.71% -
  Horiz. % 366.10% 96.92% 84.25% 75.00% 90.07% 126.71% 100.00%
DPS 0.00 1.80 1.80 0.00 0.00 2.03 1.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.15% -
  Horiz. % 0.00% 99.45% 99.45% 0.00% 0.00% 112.15% 100.00%
NAPS 1.3510 1.2437 1.2210 1.2073 1.2002 1.1791 1.1498 11.36%
  QoQ % 8.63% 1.86% 1.13% 0.59% 1.79% 2.55% -
  Horiz. % 117.50% 108.17% 106.19% 105.00% 104.38% 102.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.7800 0.8150 0.8350 0.9100 0.8750 0.9600 0.9900 -
P/RPS 2.24 3.10 3.79 4.46 5.10 4.08 6.46 -50.68%
  QoQ % -27.74% -18.21% -15.02% -12.55% 25.00% -36.84% -
  Horiz. % 34.67% 47.99% 58.67% 69.04% 78.95% 63.16% 100.00%
P/EPS 6.57 25.95 30.47 37.14 29.76 23.36 30.65 -64.22%
  QoQ % -74.68% -14.83% -17.96% 24.80% 27.40% -23.78% -
  Horiz. % 21.44% 84.67% 99.41% 121.17% 97.10% 76.22% 100.00%
EY 15.22 3.85 3.28 2.69 3.36 4.28 3.26 179.60%
  QoQ % 295.32% 17.38% 21.93% -19.94% -21.50% 31.29% -
  Horiz. % 466.87% 118.10% 100.61% 82.52% 103.07% 131.29% 100.00%
DY 0.00 2.45 2.40 0.00 0.00 2.34 2.02 -
  QoQ % 0.00% 2.08% 0.00% 0.00% 0.00% 15.84% -
  Horiz. % 0.00% 121.29% 118.81% 0.00% 0.00% 115.84% 100.00%
P/NAPS 0.52 0.59 0.61 0.67 0.65 0.73 0.78 -23.70%
  QoQ % -11.86% -3.28% -8.96% 3.08% -10.96% -6.41% -
  Horiz. % 66.67% 75.64% 78.21% 85.90% 83.33% 93.59% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 21/09/16 15/06/16 23/03/16 02/12/15 17/09/15 24/06/15 18/03/15 -
Price 0.7550 0.7550 0.8300 0.9050 0.8600 0.7950 1.0200 -
P/RPS 2.16 2.87 3.77 4.43 5.01 3.38 6.66 -52.83%
  QoQ % -24.74% -23.87% -14.90% -11.58% 48.22% -49.25% -
  Horiz. % 32.43% 43.09% 56.61% 66.52% 75.23% 50.75% 100.00%
P/EPS 6.36 24.04 30.29 36.94 29.25 19.34 31.58 -65.68%
  QoQ % -73.54% -20.63% -18.00% 26.29% 51.24% -38.76% -
  Horiz. % 20.14% 76.12% 95.92% 116.97% 92.62% 61.24% 100.00%
EY 15.72 4.16 3.30 2.71 3.42 5.17 3.17 191.08%
  QoQ % 277.88% 26.06% 21.77% -20.76% -33.85% 63.09% -
  Horiz. % 495.90% 131.23% 104.10% 85.49% 107.89% 163.09% 100.00%
DY 0.00 2.65 2.41 0.00 0.00 2.83 1.96 -
  QoQ % 0.00% 9.96% 0.00% 0.00% 0.00% 44.39% -
  Horiz. % 0.00% 135.20% 122.96% 0.00% 0.00% 144.39% 100.00%
P/NAPS 0.50 0.55 0.61 0.67 0.64 0.61 0.80 -26.92%
  QoQ % -9.09% -9.84% -8.96% 4.69% 4.92% -23.75% -
  Horiz. % 62.50% 68.75% 76.25% 83.75% 80.00% 76.25% 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