Highlights

[GLOMAC] QoQ TTM Result on 2019-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 27-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 30-Apr-2019  [#4]
Profit Trend QoQ -     -48.87%    YoY -     -56.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 268,341 273,349 267,601 273,337 284,565 310,667 364,835 -18.47%
  QoQ % -1.83% 2.15% -2.10% -3.95% -8.40% -14.85% -
  Horiz. % 73.55% 74.92% 73.35% 74.92% 78.00% 85.15% 100.00%
PBT 49,305 46,337 40,094 37,651 45,902 45,983 50,586 -1.69%
  QoQ % 6.41% 15.57% 6.49% -17.98% -0.18% -9.10% -
  Horiz. % 97.47% 91.60% 79.26% 74.43% 90.74% 90.90% 100.00%
Tax -14,901 -24,935 -24,103 -23,528 -16,293 -15,006 -18,383 -13.03%
  QoQ % 40.24% -3.45% -2.44% -44.41% -8.58% 18.37% -
  Horiz. % 81.06% 135.64% 131.12% 127.99% 88.63% 81.63% 100.00%
NP 34,404 21,402 15,991 14,123 29,609 30,977 32,203 4.49%
  QoQ % 60.75% 33.84% 13.23% -52.30% -4.42% -3.81% -
  Horiz. % 106.83% 66.46% 49.66% 43.86% 91.94% 96.19% 100.00%
NP to SH 31,288 20,579 16,052 13,601 26,602 29,477 29,821 3.24%
  QoQ % 52.04% 28.20% 18.02% -48.87% -9.75% -1.15% -
  Horiz. % 104.92% 69.01% 53.83% 45.61% 89.21% 98.85% 100.00%
Tax Rate 30.22 % 53.81 % 60.12 % 62.49 % 35.50 % 32.63 % 36.34 % -11.54%
  QoQ % -43.84% -10.50% -3.79% 76.03% 8.80% -10.21% -
  Horiz. % 83.16% 148.07% 165.44% 171.96% 97.69% 89.79% 100.00%
Total Cost 233,937 251,947 251,610 259,214 254,956 279,690 332,632 -20.87%
  QoQ % -7.15% 0.13% -2.93% 1.67% -8.84% -15.92% -
  Horiz. % 70.33% 75.74% 75.64% 77.93% 76.65% 84.08% 100.00%
Net Worth 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 0.67%
  QoQ % 0.68% -0.17% 0.58% 0.29% -0.17% -0.20% -
  Horiz. % 101.01% 100.32% 100.49% 99.91% 99.62% 99.80% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 6,227 6,227 6,227 6,227 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 19.90 % 30.26 % 38.80 % 45.79 % - % - % - % -
  QoQ % -34.24% -22.01% -15.27% 0.00% 0.00% 0.00% -
  Horiz. % 43.46% 66.08% 84.73% 100.00% - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 0.67%
  QoQ % 0.68% -0.17% 0.58% 0.29% -0.17% -0.20% -
  Horiz. % 101.01% 100.32% 100.49% 99.91% 99.62% 99.80% 100.00%
NOSH 775,930 776,150 777,433 778,474 781,828 788,841 790,460 -1.23%
  QoQ % -0.03% -0.17% -0.13% -0.43% -0.89% -0.20% -
  Horiz. % 98.16% 98.19% 98.35% 98.48% 98.91% 99.80% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 12.82 % 7.83 % 5.98 % 5.17 % 10.41 % 9.97 % 8.83 % 28.13%
  QoQ % 63.73% 30.94% 15.67% -50.34% 4.41% 12.91% -
  Horiz. % 145.19% 88.67% 67.72% 58.55% 117.89% 112.91% 100.00%
ROE 2.84 % 1.88 % 1.46 % 1.25 % 2.45 % 2.71 % 2.73 % 2.66%
  QoQ % 51.06% 28.77% 16.80% -48.98% -9.59% -0.73% -
  Horiz. % 104.03% 68.86% 53.48% 45.79% 89.74% 99.27% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 34.58 35.22 34.42 35.11 36.40 39.38 46.15 -17.46%
  QoQ % -1.82% 2.32% -1.97% -3.54% -7.57% -14.67% -
  Horiz. % 74.93% 76.32% 74.58% 76.08% 78.87% 85.33% 100.00%
EPS 4.03 2.65 2.06 1.75 3.40 3.74 3.77 4.53%
  QoQ % 52.08% 28.64% 17.71% -48.53% -9.09% -0.80% -
  Horiz. % 106.90% 70.29% 54.64% 46.42% 90.19% 99.20% 100.00%
DPS 0.80 0.80 0.80 0.80 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.4200 1.4100 1.4100 1.4000 1.3900 1.3800 1.3800 1.92%
  QoQ % 0.71% 0.00% 0.71% 0.72% 0.72% 0.00% -
  Horiz. % 102.90% 102.17% 102.17% 101.45% 100.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 33.54 34.16 33.45 34.16 35.57 38.83 45.60 -18.47%
  QoQ % -1.81% 2.12% -2.08% -3.96% -8.40% -14.85% -
  Horiz. % 73.55% 74.91% 73.36% 74.91% 78.00% 85.15% 100.00%
EPS 3.91 2.57 2.01 1.70 3.32 3.68 3.73 3.18%
  QoQ % 52.14% 27.86% 18.24% -48.80% -9.78% -1.34% -
  Horiz. % 104.83% 68.90% 53.89% 45.58% 89.01% 98.66% 100.00%
DPS 0.78 0.78 0.78 0.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.3771 1.3678 1.3701 1.3622 1.3583 1.3606 1.3634 0.67%
  QoQ % 0.68% -0.17% 0.58% 0.29% -0.17% -0.21% -
  Horiz. % 101.00% 100.32% 100.49% 99.91% 99.63% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.3500 0.3600 0.3900 0.3800 0.3700 0.3950 0.4550 -
P/RPS 1.01 1.02 1.13 1.08 1.02 1.00 0.99 1.34%
  QoQ % -0.98% -9.73% 4.63% 5.88% 2.00% 1.01% -
  Horiz. % 102.02% 103.03% 114.14% 109.09% 103.03% 101.01% 100.00%
P/EPS 8.68 13.58 18.89 21.75 10.87 10.57 12.06 -19.64%
  QoQ % -36.08% -28.11% -13.15% 100.09% 2.84% -12.35% -
  Horiz. % 71.97% 112.60% 156.63% 180.35% 90.13% 87.65% 100.00%
EY 11.52 7.37 5.29 4.60 9.20 9.46 8.29 24.45%
  QoQ % 56.31% 39.32% 15.00% -50.00% -2.75% 14.11% -
  Horiz. % 138.96% 88.90% 63.81% 55.49% 110.98% 114.11% 100.00%
DY 2.29 2.22 2.05 2.11 0.00 0.00 0.00 -
  QoQ % 3.15% 8.29% -2.84% 0.00% 0.00% 0.00% -
  Horiz. % 108.53% 105.21% 97.16% 100.00% - - -
P/NAPS 0.25 0.26 0.28 0.27 0.27 0.29 0.33 -16.85%
  QoQ % -3.85% -7.14% 3.70% 0.00% -6.90% -12.12% -
  Horiz. % 75.76% 78.79% 84.85% 81.82% 81.82% 87.88% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 -
Price 0.2750 0.3650 0.3650 0.3800 0.3800 0.4150 0.4100 -
P/RPS 0.80 1.04 1.06 1.08 1.04 1.05 0.89 -6.84%
  QoQ % -23.08% -1.89% -1.85% 3.85% -0.95% 17.98% -
  Horiz. % 89.89% 116.85% 119.10% 121.35% 116.85% 117.98% 100.00%
P/EPS 6.82 13.77 17.68 21.75 11.17 11.11 10.87 -26.65%
  QoQ % -50.47% -22.12% -18.71% 94.72% 0.54% 2.21% -
  Horiz. % 62.74% 126.68% 162.65% 200.09% 102.76% 102.21% 100.00%
EY 14.66 7.26 5.66 4.60 8.95 9.00 9.20 36.31%
  QoQ % 101.93% 28.27% 23.04% -48.60% -0.56% -2.17% -
  Horiz. % 159.35% 78.91% 61.52% 50.00% 97.28% 97.83% 100.00%
DY 2.91 2.19 2.19 2.11 0.00 0.00 0.00 -
  QoQ % 32.88% 0.00% 3.79% 0.00% 0.00% 0.00% -
  Horiz. % 137.91% 103.79% 103.79% 100.00% - - -
P/NAPS 0.19 0.26 0.26 0.27 0.27 0.30 0.30 -26.19%
  QoQ % -26.92% 0.00% -3.70% 0.00% -10.00% 0.00% -
  Horiz. % 63.33% 86.67% 86.67% 90.00% 90.00% 100.00% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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