Highlights

[GLOMAC] QoQ TTM Result on 2016-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 15-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     -7.92%    YoY -     -7.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 612,319 682,957 745,026 616,603 596,651 549,476 489,716 15.98%
  QoQ % -10.34% -8.33% 20.83% 3.34% 8.59% 12.20% -
  Horiz. % 125.04% 139.46% 152.13% 125.91% 121.84% 112.20% 100.00%
PBT 181,768 206,207 209,524 122,407 142,226 150,528 142,501 17.53%
  QoQ % -11.85% -1.58% 71.17% -13.93% -5.52% 5.63% -
  Horiz. % 127.56% 144.71% 147.03% 85.90% 99.81% 105.63% 100.00%
Tax -54,421 -60,336 -61,208 -36,747 -41,335 -47,681 -45,080 13.31%
  QoQ % 9.80% 1.42% -66.57% 11.10% 13.31% -5.77% -
  Horiz. % 120.72% 133.84% 135.78% 81.52% 91.69% 105.77% 100.00%
NP 127,347 145,871 148,316 85,660 100,891 102,847 97,421 19.46%
  QoQ % -12.70% -1.65% 73.14% -15.10% -1.90% 5.57% -
  Horiz. % 130.72% 149.73% 152.24% 87.93% 103.56% 105.57% 100.00%
NP to SH 131,802 146,112 145,394 80,925 87,882 91,597 87,240 31.50%
  QoQ % -9.79% 0.49% 79.67% -7.92% -4.06% 4.99% -
  Horiz. % 151.08% 167.48% 166.66% 92.76% 100.74% 104.99% 100.00%
Tax Rate 29.94 % 29.26 % 29.21 % 30.02 % 29.06 % 31.68 % 31.63 % -3.58%
  QoQ % 2.32% 0.17% -2.70% 3.30% -8.27% 0.16% -
  Horiz. % 94.66% 92.51% 92.35% 94.91% 91.87% 100.16% 100.00%
Total Cost 484,972 537,086 596,710 530,943 495,760 446,629 392,295 15.11%
  QoQ % -9.70% -9.99% 12.39% 7.10% 11.00% 13.85% -
  Horiz. % 123.62% 136.91% 152.11% 135.34% 126.37% 113.85% 100.00%
Net Worth 720,089 1,081,897 1,080,935 995,052 976,916 965,938 960,287 -17.39%
  QoQ % -33.44% 0.09% 8.63% 1.86% 1.14% 0.59% -
  Horiz. % 74.99% 112.66% 112.56% 103.62% 101.73% 100.59% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 25,222 28,787 28,787 28,787 30,569 30,690 30,690 -12.21%
  QoQ % -12.38% 0.00% 0.00% -5.83% -0.39% 0.00% -
  Horiz. % 82.18% 93.80% 93.80% 93.80% 99.61% 100.00% 100.00%
Div Payout % 19.14 % 19.70 % 19.80 % 35.57 % 34.78 % 33.51 % 35.18 % -33.23%
  QoQ % -2.84% -0.51% -44.34% 2.27% 3.79% -4.75% -
  Horiz. % 54.41% 56.00% 56.28% 101.11% 98.86% 95.25% 100.00%
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 720,089 1,081,897 1,080,935 995,052 976,916 965,938 960,287 -17.39%
  QoQ % -33.44% 0.09% 8.63% 1.86% 1.14% 0.59% -
  Horiz. % 74.99% 112.66% 112.56% 103.62% 101.73% 100.59% 100.00%
NOSH 720,089 721,264 720,623 721,052 718,321 715,510 716,632 0.32%
  QoQ % -0.16% 0.09% -0.06% 0.38% 0.39% -0.16% -
  Horiz. % 100.48% 100.65% 100.56% 100.62% 100.24% 99.84% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 20.80 % 21.36 % 19.91 % 13.89 % 16.91 % 18.72 % 19.89 % 3.01%
  QoQ % -2.62% 7.28% 43.34% -17.86% -9.67% -5.88% -
  Horiz. % 104.58% 107.39% 100.10% 69.83% 85.02% 94.12% 100.00%
ROE 18.30 % 13.51 % 13.45 % 8.13 % 9.00 % 9.48 % 9.08 % 59.22%
  QoQ % 35.46% 0.45% 65.44% -9.67% -5.06% 4.41% -
  Horiz. % 201.54% 148.79% 148.13% 89.54% 99.12% 104.41% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 85.03 94.69 103.39 85.51 83.06 76.79 68.34 15.61%
  QoQ % -10.20% -8.41% 20.91% 2.95% 8.17% 12.36% -
  Horiz. % 124.42% 138.56% 151.29% 125.12% 121.54% 112.36% 100.00%
EPS 18.30 20.26 20.18 11.22 12.23 12.80 12.17 31.09%
  QoQ % -9.67% 0.40% 79.86% -8.26% -4.45% 5.18% -
  Horiz. % 150.37% 166.47% 165.82% 92.19% 100.49% 105.18% 100.00%
DPS 3.50 4.00 4.00 4.00 4.25 4.25 4.25 -12.09%
  QoQ % -12.50% 0.00% 0.00% -5.88% 0.00% 0.00% -
  Horiz. % 82.35% 94.12% 94.12% 94.12% 100.00% 100.00% 100.00%
NAPS 1.0000 1.5000 1.5000 1.3800 1.3600 1.3500 1.3400 -17.65%
  QoQ % -33.33% 0.00% 8.70% 1.47% 0.74% 0.75% -
  Horiz. % 74.63% 111.94% 111.94% 102.99% 101.49% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 76.53 85.36 93.12 77.07 74.57 68.68 61.21 15.98%
  QoQ % -10.34% -8.33% 20.83% 3.35% 8.58% 12.20% -
  Horiz. % 125.03% 139.45% 152.13% 125.91% 121.83% 112.20% 100.00%
EPS 16.47 18.26 18.17 10.11 10.98 11.45 10.90 31.51%
  QoQ % -9.80% 0.50% 79.72% -7.92% -4.10% 5.05% -
  Horiz. % 151.10% 167.52% 166.70% 92.75% 100.73% 105.05% 100.00%
DPS 3.15 3.60 3.60 3.60 3.82 3.84 3.84 -12.32%
  QoQ % -12.50% 0.00% 0.00% -5.76% -0.52% 0.00% -
  Horiz. % 82.03% 93.75% 93.75% 93.75% 99.48% 100.00% 100.00%
NAPS 0.9000 1.3522 1.3510 1.2437 1.2210 1.2073 1.2002 -17.39%
  QoQ % -33.44% 0.09% 8.63% 1.86% 1.13% 0.59% -
  Horiz. % 74.99% 112.66% 112.56% 103.62% 101.73% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.7000 0.7700 0.7800 0.8150 0.8350 0.9100 0.8750 -
P/RPS 0.82 0.81 0.75 0.95 1.01 1.18 1.28 -25.59%
  QoQ % 1.23% 8.00% -21.05% -5.94% -14.41% -7.81% -
  Horiz. % 64.06% 63.28% 58.59% 74.22% 78.91% 92.19% 100.00%
P/EPS 3.82 3.80 3.87 7.26 6.83 7.11 7.19 -34.28%
  QoQ % 0.53% -1.81% -46.69% 6.30% -3.94% -1.11% -
  Horiz. % 53.13% 52.85% 53.82% 100.97% 94.99% 98.89% 100.00%
EY 26.15 26.31 25.87 13.77 14.65 14.07 13.91 52.03%
  QoQ % -0.61% 1.70% 87.87% -6.01% 4.12% 1.15% -
  Horiz. % 187.99% 189.14% 185.98% 98.99% 105.32% 101.15% 100.00%
DY 5.00 5.19 5.13 4.91 5.09 4.67 4.86 1.90%
  QoQ % -3.66% 1.17% 4.48% -3.54% 8.99% -3.91% -
  Horiz. % 102.88% 106.79% 105.56% 101.03% 104.73% 96.09% 100.00%
P/NAPS 0.70 0.51 0.52 0.59 0.61 0.67 0.65 5.04%
  QoQ % 37.25% -1.92% -11.86% -3.28% -8.96% 3.08% -
  Horiz. % 107.69% 78.46% 80.00% 90.77% 93.85% 103.08% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 17/09/15 -
Price 0.7150 0.7200 0.7550 0.7550 0.8300 0.9050 0.8600 -
P/RPS 0.84 0.76 0.73 0.88 1.00 1.18 1.26 -23.59%
  QoQ % 10.53% 4.11% -17.05% -12.00% -15.25% -6.35% -
  Horiz. % 66.67% 60.32% 57.94% 69.84% 79.37% 93.65% 100.00%
P/EPS 3.91 3.55 3.74 6.73 6.78 7.07 7.06 -32.44%
  QoQ % 10.14% -5.08% -44.43% -0.74% -4.10% 0.14% -
  Horiz. % 55.38% 50.28% 52.97% 95.33% 96.03% 100.14% 100.00%
EY 25.60 28.14 26.72 14.87 14.74 14.15 14.16 48.14%
  QoQ % -9.03% 5.31% 79.69% 0.88% 4.17% -0.07% -
  Horiz. % 180.79% 198.73% 188.70% 105.01% 104.10% 99.93% 100.00%
DY 4.90 5.56 5.30 5.30 5.12 4.70 4.94 -0.54%
  QoQ % -11.87% 4.91% 0.00% 3.52% 8.94% -4.86% -
  Horiz. % 99.19% 112.55% 107.29% 107.29% 103.64% 95.14% 100.00%
P/NAPS 0.72 0.48 0.50 0.55 0.61 0.67 0.64 8.13%
  QoQ % 50.00% -4.00% -9.09% -9.84% -8.96% 4.69% -
  Horiz. % 112.50% 75.00% 78.12% 85.94% 95.31% 104.69% 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
 
 

412  378  623  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.69-0.05 
 DGB 0.095-0.01 

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