Highlights

[GLOMAC] YoY Annual (Unaudited) 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 YoY -     -7.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 273,337 404,715 584,081 616,603 473,254 676,661 680,934 -14.11%
  YoY % -32.46% -30.71% -5.27% 30.29% -30.06% -0.63% -
  Horiz. % 40.14% 59.44% 85.78% 90.55% 69.50% 99.37% 100.00%
PBT 37,651 55,183 169,744 122,407 142,817 157,281 153,521 -20.87%
  YoY % -31.77% -67.49% 38.67% -14.29% -9.20% 2.45% -
  Horiz. % 24.52% 35.94% 110.57% 79.73% 93.03% 102.45% 100.00%
Tax -23,528 -21,974 -60,535 -36,747 -47,266 -44,393 -45,264 -10.33%
  YoY % -7.07% 63.70% -64.73% 22.25% -6.47% 1.92% -
  Horiz. % 51.98% 48.55% 133.74% 81.18% 104.42% 98.08% 100.00%
NP 14,123 33,209 109,209 85,660 95,551 112,888 108,257 -28.77%
  YoY % -57.47% -69.59% 27.49% -10.35% -15.36% 4.28% -
  Horiz. % 13.05% 30.68% 100.88% 79.13% 88.26% 104.28% 100.00%
NP to SH 13,601 30,915 108,183 80,925 87,015 108,380 102,277 -28.55%
  YoY % -56.01% -71.42% 33.68% -7.00% -19.71% 5.97% -
  Horiz. % 13.30% 30.23% 105.77% 79.12% 85.08% 105.97% 100.00%
Tax Rate 62.49 % 39.82 % 35.66 % 30.02 % 33.10 % 28.23 % 29.48 % 13.33%
  YoY % 56.93% 11.67% 18.79% -9.31% 17.25% -4.24% -
  Horiz. % 211.97% 135.07% 120.96% 101.83% 112.28% 95.76% 100.00%
Total Cost 259,214 371,506 474,872 530,943 377,703 563,773 572,677 -12.37%
  YoY % -30.23% -21.77% -10.56% 40.57% -33.00% -1.55% -
  Horiz. % 45.26% 64.87% 82.92% 92.71% 65.95% 98.45% 100.00%
Net Worth 1,089,863 1,091,977 975,605 990,844 949,114 883,351 772,122 5.91%
  YoY % -0.19% 11.93% -1.54% 4.40% 7.44% 14.41% -
  Horiz. % 141.15% 141.43% 126.35% 128.33% 122.92% 114.41% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 6,227 - 10,840 14,360 30,791 35,478 44,810 -28.02%
  YoY % 0.00% 0.00% -24.51% -53.36% -13.21% -20.82% -
  Horiz. % 13.90% 0.00% 24.19% 32.05% 68.72% 79.18% 100.00%
Div Payout % 45.79 % - % 10.02 % 17.74 % 35.39 % 32.74 % 43.81 % 0.74%
  YoY % 0.00% 0.00% -43.52% -49.87% 8.09% -25.27% -
  Horiz. % 104.52% 0.00% 22.87% 40.49% 80.78% 74.73% 100.00%
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 1,089,863 1,091,977 975,605 990,844 949,114 883,351 772,122 5.91%
  YoY % -0.19% 11.93% -1.54% 4.40% 7.44% 14.41% -
  Horiz. % 141.15% 141.43% 126.35% 128.33% 122.92% 114.41% 100.00%
NOSH 778,474 791,288 722,671 718,003 724,515 724,058 689,395 2.05%
  YoY % -1.62% 9.49% 0.65% -0.90% 0.06% 5.03% -
  Horiz. % 112.92% 114.78% 104.83% 104.15% 105.09% 105.03% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 5.17 % 8.21 % 18.70 % 13.89 % 20.19 % 16.68 % 15.90 % -17.07%
  YoY % -37.03% -56.10% 34.63% -31.20% 21.04% 4.91% -
  Horiz. % 32.52% 51.64% 117.61% 87.36% 126.98% 104.91% 100.00%
ROE 1.25 % 2.83 % 11.09 % 8.17 % 9.17 % 12.27 % 13.25 % -32.52%
  YoY % -55.83% -74.48% 35.74% -10.91% -25.26% -7.40% -
  Horiz. % 9.43% 21.36% 83.70% 61.66% 69.21% 92.60% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 35.11 51.15 80.82 85.88 65.32 93.45 98.77 -15.83%
  YoY % -31.36% -36.71% -5.89% 31.48% -30.10% -5.39% -
  Horiz. % 35.55% 51.79% 81.83% 86.95% 66.13% 94.61% 100.00%
EPS 1.73 3.90 13.65 11.27 12.01 14.97 14.84 -30.10%
  YoY % -55.64% -71.43% 21.12% -6.16% -19.77% 0.88% -
  Horiz. % 11.66% 26.28% 91.98% 75.94% 80.93% 100.88% 100.00%
DPS 0.80 0.00 1.50 2.00 4.25 4.90 6.50 -29.46%
  YoY % 0.00% 0.00% -25.00% -52.94% -13.27% -24.62% -
  Horiz. % 12.31% 0.00% 23.08% 30.77% 65.38% 75.38% 100.00%
NAPS 1.4000 1.3800 1.3500 1.3800 1.3100 1.2200 1.1200 3.79%
  YoY % 1.45% 2.22% -2.17% 5.34% 7.38% 8.93% -
  Horiz. % 125.00% 123.21% 120.54% 123.21% 116.96% 108.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 34.16 50.58 73.00 77.07 59.15 84.57 85.11 -14.11%
  YoY % -32.46% -30.71% -5.28% 30.30% -30.06% -0.63% -
  Horiz. % 40.14% 59.43% 85.77% 90.55% 69.50% 99.37% 100.00%
EPS 1.70 3.86 13.52 10.11 10.88 13.55 12.78 -28.54%
  YoY % -55.96% -71.45% 33.73% -7.08% -19.70% 6.03% -
  Horiz. % 13.30% 30.20% 105.79% 79.11% 85.13% 106.03% 100.00%
DPS 0.78 0.00 1.35 1.79 3.85 4.43 5.60 -27.99%
  YoY % 0.00% 0.00% -24.58% -53.51% -13.09% -20.89% -
  Horiz. % 13.93% 0.00% 24.11% 31.96% 68.75% 79.11% 100.00%
NAPS 1.3622 1.3648 1.2194 1.2384 1.1863 1.1041 0.9650 5.91%
  YoY % -0.19% 11.92% -1.53% 4.39% 7.44% 14.41% -
  Horiz. % 141.16% 141.43% 126.36% 128.33% 122.93% 114.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.3800 0.4900 0.7050 0.8150 0.9600 1.1000 0.9400 -
P/RPS 1.08 0.96 0.87 0.95 1.47 1.18 0.95 2.16%
  YoY % 12.50% 10.34% -8.42% -35.37% 24.58% 24.21% -
  Horiz. % 113.68% 101.05% 91.58% 100.00% 154.74% 124.21% 100.00%
P/EPS 21.75 12.54 4.71 7.23 7.99 7.35 6.34 22.80%
  YoY % 73.44% 166.24% -34.85% -9.51% 8.71% 15.93% -
  Horiz. % 343.06% 197.79% 74.29% 114.04% 126.03% 115.93% 100.00%
EY 4.60 7.97 21.23 13.83 12.51 13.61 15.78 -18.56%
  YoY % -42.28% -62.46% 53.51% 10.55% -8.08% -13.75% -
  Horiz. % 29.15% 50.51% 134.54% 87.64% 79.28% 86.25% 100.00%
DY 2.11 0.00 2.13 2.45 4.43 4.45 6.91 -17.93%
  YoY % 0.00% 0.00% -13.06% -44.70% -0.45% -35.60% -
  Horiz. % 30.54% 0.00% 30.82% 35.46% 64.11% 64.40% 100.00%
P/NAPS 0.27 0.36 0.52 0.59 0.73 0.90 0.84 -17.23%
  YoY % -25.00% -30.77% -11.86% -19.18% -18.89% 7.14% -
  Horiz. % 32.14% 42.86% 61.90% 70.24% 86.90% 107.14% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 06/06/18 21/06/17 15/06/16 24/06/15 18/06/14 25/06/13 -
Price 0.3800 0.4750 0.6650 0.7550 0.7950 1.0500 1.0900 -
P/RPS 1.08 0.93 0.82 0.88 1.22 1.12 1.10 -0.31%
  YoY % 16.13% 13.41% -6.82% -27.87% 8.93% 1.82% -
  Horiz. % 98.18% 84.55% 74.55% 80.00% 110.91% 101.82% 100.00%
P/EPS 21.75 12.16 4.44 6.70 6.62 7.01 7.35 19.81%
  YoY % 78.87% 173.87% -33.73% 1.21% -5.56% -4.63% -
  Horiz. % 295.92% 165.44% 60.41% 91.16% 90.07% 95.37% 100.00%
EY 4.60 8.23 22.51 14.93 15.11 14.26 13.61 -16.53%
  YoY % -44.11% -63.44% 50.77% -1.19% 5.96% 4.78% -
  Horiz. % 33.80% 60.47% 165.39% 109.70% 111.02% 104.78% 100.00%
DY 2.11 0.00 2.26 2.65 5.35 4.67 5.96 -15.88%
  YoY % 0.00% 0.00% -14.72% -50.47% 14.56% -21.64% -
  Horiz. % 35.40% 0.00% 37.92% 44.46% 89.77% 78.36% 100.00%
P/NAPS 0.27 0.34 0.49 0.55 0.61 0.86 0.97 -19.19%
  YoY % -20.59% -30.61% -10.91% -9.84% -29.07% -11.34% -
  Horiz. % 27.84% 35.05% 50.52% 56.70% 62.89% 88.66% 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
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
8. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
PARTNERS & BROKERS