Highlights

[GLOMAC] QoQ Quarter Result on 2018-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     5.36%    YoY -     -24.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 51,870 80,935 79,032 55,764 57,606 92,163 105,134 -37.64%
  QoQ % -35.91% 2.41% 41.73% -3.20% -37.50% -12.34% -
  Horiz. % 49.34% 76.98% 75.17% 53.04% 54.79% 87.66% 100.00%
PBT 4,740 24,090 8,341 2,923 2,297 32,341 8,422 -31.90%
  QoQ % -80.32% 188.81% 185.36% 27.25% -92.90% 284.01% -
  Horiz. % 56.28% 286.04% 99.04% 34.71% 27.27% 384.01% 100.00%
Tax -1,657 -14,056 -6,319 -2,071 -1,082 -6,821 -5,032 -52.41%
  QoQ % 88.21% -122.44% -205.12% -91.40% 84.14% -35.55% -
  Horiz. % 32.93% 279.33% 125.58% 41.16% 21.50% 135.55% 100.00%
NP 3,083 10,034 2,022 852 1,215 25,520 3,390 -6.15%
  QoQ % -69.27% 396.24% 137.32% -29.88% -95.24% 652.80% -
  Horiz. % 90.94% 295.99% 59.65% 25.13% 35.84% 752.80% 100.00%
NP to SH 3,459 10,099 1,432 1,062 1,008 23,100 4,307 -13.63%
  QoQ % -65.75% 605.24% 34.84% 5.36% -95.64% 436.34% -
  Horiz. % 80.31% 234.48% 33.25% 24.66% 23.40% 536.34% 100.00%
Tax Rate 34.96 % 58.35 % 75.76 % 70.85 % 47.10 % 21.09 % 59.75 % -30.11%
  QoQ % -40.09% -22.98% 6.93% 50.42% 123.33% -64.70% -
  Horiz. % 58.51% 97.66% 126.79% 118.58% 78.83% 35.30% 100.00%
Total Cost 48,787 70,901 77,010 54,912 56,391 66,643 101,744 -38.82%
  QoQ % -31.19% -7.93% 40.24% -2.62% -15.38% -34.50% -
  Horiz. % 47.95% 69.69% 75.69% 53.97% 55.42% 65.50% 100.00%
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.70%
  QoQ % 0.58% 0.29% -0.17% -0.20% -0.10% 2.16% -
  Horiz. % 102.55% 101.96% 101.67% 101.84% 102.05% 102.16% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - 6,227 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 61.67 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.70%
  QoQ % 0.58% 0.29% -0.17% -0.20% -0.10% 2.16% -
  Horiz. % 102.55% 101.96% 101.67% 101.84% 102.05% 102.16% 100.00%
NOSH 777,433 778,474 781,828 788,841 790,460 791,288 791,797 -1.22%
  QoQ % -0.13% -0.43% -0.89% -0.20% -0.10% -0.06% -
  Horiz. % 98.19% 98.32% 98.74% 99.63% 99.83% 99.94% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 5.94 % 12.40 % 2.56 % 1.53 % 2.11 % 27.69 % 3.22 % 50.58%
  QoQ % -52.10% 384.38% 67.32% -27.49% -92.38% 759.94% -
  Horiz. % 184.47% 385.09% 79.50% 47.52% 65.53% 859.94% 100.00%
ROE 0.32 % 0.93 % 0.13 % 0.10 % 0.09 % 2.12 % 0.40 % -13.86%
  QoQ % -65.59% 615.38% 30.00% 11.11% -95.75% 430.00% -
  Horiz. % 80.00% 232.50% 32.50% 25.00% 22.50% 530.00% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.67 10.40 10.11 7.07 7.29 11.65 13.28 -36.89%
  QoQ % -35.87% 2.87% 43.00% -3.02% -37.42% -12.27% -
  Horiz. % 50.23% 78.31% 76.13% 53.24% 54.89% 87.73% 100.00%
EPS 0.44 1.30 0.18 0.13 0.13 2.92 0.54 -12.79%
  QoQ % -66.15% 622.22% 38.46% 0.00% -95.55% 440.74% -
  Horiz. % 81.48% 240.74% 33.33% 24.07% 24.07% 540.74% 100.00%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4100 1.4000 1.3900 1.3800 1.3800 1.3800 1.3500 2.95%
  QoQ % 0.71% 0.72% 0.72% 0.00% 0.00% 2.22% -
  Horiz. % 104.44% 103.70% 102.96% 102.22% 102.22% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.48 10.12 9.88 6.97 7.20 11.52 13.14 -37.66%
  QoQ % -35.97% 2.43% 41.75% -3.19% -37.50% -12.33% -
  Horiz. % 49.32% 77.02% 75.19% 53.04% 54.79% 87.67% 100.00%
EPS 0.43 1.26 0.18 0.13 0.13 2.89 0.54 -14.12%
  QoQ % -65.87% 600.00% 38.46% 0.00% -95.50% 435.19% -
  Horiz. % 79.63% 233.33% 33.33% 24.07% 24.07% 535.19% 100.00%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3701 1.3622 1.3583 1.3606 1.3634 1.3648 1.3360 1.70%
  QoQ % 0.58% 0.29% -0.17% -0.21% -0.10% 2.16% -
  Horiz. % 102.55% 101.96% 101.67% 101.84% 102.05% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.3900 0.3800 0.3700 0.3950 0.4550 0.4900 0.5300 -
P/RPS 5.85 3.66 3.66 5.59 6.24 4.21 3.99 29.15%
  QoQ % 59.84% 0.00% -34.53% -10.42% 48.22% 5.51% -
  Horiz. % 146.62% 91.73% 91.73% 140.10% 156.39% 105.51% 100.00%
P/EPS 87.66 29.29 202.01 293.40 356.80 16.78 97.43 -6.82%
  QoQ % 199.28% -85.50% -31.15% -17.77% 2,026.34% -82.78% -
  Horiz. % 89.97% 30.06% 207.34% 301.14% 366.21% 17.22% 100.00%
EY 1.14 3.41 0.50 0.34 0.28 5.96 1.03 7.02%
  QoQ % -66.57% 582.00% 47.06% 21.43% -95.30% 478.64% -
  Horiz. % 110.68% 331.07% 48.54% 33.01% 27.18% 578.64% 100.00%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.28 0.27 0.27 0.29 0.33 0.36 0.39 -19.87%
  QoQ % 3.70% 0.00% -6.90% -12.12% -8.33% -7.69% -
  Horiz. % 71.79% 69.23% 69.23% 74.36% 84.62% 92.31% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 -
Price 0.3650 0.3800 0.3800 0.4150 0.4100 0.4750 0.5250 -
P/RPS 5.47 3.66 3.76 5.87 5.63 4.08 3.95 24.31%
  QoQ % 49.45% -2.66% -35.95% 4.26% 37.99% 3.29% -
  Horiz. % 138.48% 92.66% 95.19% 148.61% 142.53% 103.29% 100.00%
P/EPS 82.04 29.29 207.47 308.26 321.52 16.27 96.52 -10.30%
  QoQ % 180.10% -85.88% -32.70% -4.12% 1,876.15% -83.14% -
  Horiz. % 85.00% 30.35% 214.95% 319.37% 333.11% 16.86% 100.00%
EY 1.22 3.41 0.48 0.32 0.31 6.15 1.04 11.26%
  QoQ % -64.22% 610.42% 50.00% 3.23% -94.96% 491.35% -
  Horiz. % 117.31% 327.88% 46.15% 30.77% 29.81% 591.35% 100.00%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.26 0.27 0.27 0.30 0.30 0.34 0.39 -23.74%
  QoQ % -3.70% 0.00% -10.00% 0.00% -11.76% -12.82% -
  Horiz. % 66.67% 69.23% 69.23% 76.92% 76.92% 87.18% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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