Highlights

[GLOMAC] YoY Annual (Unaudited) Result on 2017-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 21-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend YoY -     33.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 245,795 273,337 404,715 584,081 616,603 473,254 676,661 -15.52%
  YoY % -10.08% -32.46% -30.71% -5.27% 30.29% -30.06% -
  Horiz. % 36.32% 40.39% 59.81% 86.32% 91.12% 69.94% 100.00%
PBT 19,970 37,651 55,183 169,744 122,407 142,817 157,281 -29.08%
  YoY % -46.96% -31.77% -67.49% 38.67% -14.29% -9.20% -
  Horiz. % 12.70% 23.94% 35.09% 107.92% 77.83% 90.80% 100.00%
Tax -2,596 -23,528 -21,974 -60,535 -36,747 -47,266 -44,393 -37.67%
  YoY % 88.97% -7.07% 63.70% -64.73% 22.25% -6.47% -
  Horiz. % 5.85% 53.00% 49.50% 136.36% 82.78% 106.47% 100.00%
NP 17,374 14,123 33,209 109,209 85,660 95,551 112,888 -26.77%
  YoY % 23.02% -57.47% -69.59% 27.49% -10.35% -15.36% -
  Horiz. % 15.39% 12.51% 29.42% 96.74% 75.88% 84.64% 100.00%
NP to SH 12,574 13,601 30,915 108,183 80,925 87,015 108,380 -30.14%
  YoY % -7.55% -56.01% -71.42% 33.68% -7.00% -19.71% -
  Horiz. % 11.60% 12.55% 28.52% 99.82% 74.67% 80.29% 100.00%
Tax Rate 13.00 % 62.49 % 39.82 % 35.66 % 30.02 % 33.10 % 28.23 % -12.11%
  YoY % -79.20% 56.93% 11.67% 18.79% -9.31% 17.25% -
  Horiz. % 46.05% 221.36% 141.06% 126.32% 106.34% 117.25% 100.00%
Total Cost 228,421 259,214 371,506 474,872 530,943 377,703 563,773 -13.97%
  YoY % -11.88% -30.23% -21.77% -10.56% 40.57% -33.00% -
  Horiz. % 40.52% 45.98% 65.90% 84.23% 94.18% 67.00% 100.00%
Net Worth 1,098,986 1,089,863 1,091,977 975,605 990,844 949,114 883,351 3.70%
  YoY % 0.84% -0.19% 11.93% -1.54% 4.40% 7.44% -
  Horiz. % 124.41% 123.38% 123.62% 110.44% 112.17% 107.44% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 7,739 6,227 - 10,840 14,360 30,791 35,478 -22.40%
  YoY % 24.27% 0.00% 0.00% -24.51% -53.36% -13.21% -
  Horiz. % 21.81% 17.55% 0.00% 30.55% 40.47% 86.79% 100.00%
Div Payout % 61.55 % 45.79 % - % 10.02 % 17.74 % 35.39 % 32.74 % 11.08%
  YoY % 34.42% 0.00% 0.00% -43.52% -49.87% 8.09% -
  Horiz. % 188.00% 139.86% 0.00% 30.60% 54.18% 108.09% 100.00%
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,098,986 1,089,863 1,091,977 975,605 990,844 949,114 883,351 3.70%
  YoY % 0.84% -0.19% 11.93% -1.54% 4.40% 7.44% -
  Horiz. % 124.41% 123.38% 123.62% 110.44% 112.17% 107.44% 100.00%
NOSH 773,934 778,474 791,288 722,671 718,003 724,515 724,058 1.12%
  YoY % -0.58% -1.62% 9.49% 0.65% -0.90% 0.06% -
  Horiz. % 106.89% 107.52% 109.29% 99.81% 99.16% 100.06% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 7.07 % 5.17 % 8.21 % 18.70 % 13.89 % 20.19 % 16.68 % -13.32%
  YoY % 36.75% -37.03% -56.10% 34.63% -31.20% 21.04% -
  Horiz. % 42.39% 31.00% 49.22% 112.11% 83.27% 121.04% 100.00%
ROE 1.14 % 1.25 % 2.83 % 11.09 % 8.17 % 9.17 % 12.27 % -32.68%
  YoY % -8.80% -55.83% -74.48% 35.74% -10.91% -25.26% -
  Horiz. % 9.29% 10.19% 23.06% 90.38% 66.59% 74.74% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 31.76 35.11 51.15 80.82 85.88 65.32 93.45 -16.45%
  YoY % -9.54% -31.36% -36.71% -5.89% 31.48% -30.10% -
  Horiz. % 33.99% 37.57% 54.74% 86.48% 91.90% 69.90% 100.00%
EPS 1.62 1.73 3.90 13.65 11.27 12.01 14.97 -30.94%
  YoY % -6.36% -55.64% -71.43% 21.12% -6.16% -19.77% -
  Horiz. % 10.82% 11.56% 26.05% 91.18% 75.28% 80.23% 100.00%
DPS 1.00 0.80 0.00 1.50 2.00 4.25 4.90 -23.25%
  YoY % 25.00% 0.00% 0.00% -25.00% -52.94% -13.27% -
  Horiz. % 20.41% 16.33% 0.00% 30.61% 40.82% 86.73% 100.00%
NAPS 1.4200 1.4000 1.3800 1.3500 1.3800 1.3100 1.2200 2.56%
  YoY % 1.43% 1.45% 2.22% -2.17% 5.34% 7.38% -
  Horiz. % 116.39% 114.75% 113.11% 110.66% 113.11% 107.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 30.72 34.16 50.58 73.00 77.07 59.15 84.57 -15.52%
  YoY % -10.07% -32.46% -30.71% -5.28% 30.30% -30.06% -
  Horiz. % 36.32% 40.39% 59.81% 86.32% 91.13% 69.94% 100.00%
EPS 1.57 1.70 3.86 13.52 10.11 10.88 13.55 -30.15%
  YoY % -7.65% -55.96% -71.45% 33.73% -7.08% -19.70% -
  Horiz. % 11.59% 12.55% 28.49% 99.78% 74.61% 80.30% 100.00%
DPS 0.97 0.78 0.00 1.35 1.79 3.85 4.43 -22.35%
  YoY % 24.36% 0.00% 0.00% -24.58% -53.51% -13.09% -
  Horiz. % 21.90% 17.61% 0.00% 30.47% 40.41% 86.91% 100.00%
NAPS 1.3736 1.3622 1.3648 1.2194 1.2384 1.1863 1.1041 3.70%
  YoY % 0.84% -0.19% 11.92% -1.53% 4.39% 7.44% -
  Horiz. % 124.41% 123.38% 123.61% 110.44% 112.16% 107.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.3050 0.3800 0.4900 0.7050 0.8150 0.9600 1.1000 -
P/RPS 0.96 1.08 0.96 0.87 0.95 1.47 1.18 -3.38%
  YoY % -11.11% 12.50% 10.34% -8.42% -35.37% 24.58% -
  Horiz. % 81.36% 91.53% 81.36% 73.73% 80.51% 124.58% 100.00%
P/EPS 18.77 21.75 12.54 4.71 7.23 7.99 7.35 16.90%
  YoY % -13.70% 73.44% 166.24% -34.85% -9.51% 8.71% -
  Horiz. % 255.37% 295.92% 170.61% 64.08% 98.37% 108.71% 100.00%
EY 5.33 4.60 7.97 21.23 13.83 12.51 13.61 -14.45%
  YoY % 15.87% -42.28% -62.46% 53.51% 10.55% -8.08% -
  Horiz. % 39.16% 33.80% 58.56% 155.99% 101.62% 91.92% 100.00%
DY 3.28 2.11 0.00 2.13 2.45 4.43 4.45 -4.95%
  YoY % 55.45% 0.00% 0.00% -13.06% -44.70% -0.45% -
  Horiz. % 73.71% 47.42% 0.00% 47.87% 55.06% 99.55% 100.00%
P/NAPS 0.21 0.27 0.36 0.52 0.59 0.73 0.90 -21.52%
  YoY % -22.22% -25.00% -30.77% -11.86% -19.18% -18.89% -
  Horiz. % 23.33% 30.00% 40.00% 57.78% 65.56% 81.11% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 14/07/20 27/06/19 06/06/18 21/06/17 15/06/16 24/06/15 18/06/14 -
Price 0.2850 0.3800 0.4750 0.6650 0.7550 0.7950 1.0500 -
P/RPS 0.90 1.08 0.93 0.82 0.88 1.22 1.12 -3.58%
  YoY % -16.67% 16.13% 13.41% -6.82% -27.87% 8.93% -
  Horiz. % 80.36% 96.43% 83.04% 73.21% 78.57% 108.93% 100.00%
P/EPS 17.54 21.75 12.16 4.44 6.70 6.62 7.01 16.50%
  YoY % -19.36% 78.87% 173.87% -33.73% 1.21% -5.56% -
  Horiz. % 250.21% 310.27% 173.47% 63.34% 95.58% 94.44% 100.00%
EY 5.70 4.60 8.23 22.51 14.93 15.11 14.26 -14.16%
  YoY % 23.91% -44.11% -63.44% 50.77% -1.19% 5.96% -
  Horiz. % 39.97% 32.26% 57.71% 157.85% 104.70% 105.96% 100.00%
DY 3.51 2.11 0.00 2.26 2.65 5.35 4.67 -4.64%
  YoY % 66.35% 0.00% 0.00% -14.72% -50.47% 14.56% -
  Horiz. % 75.16% 45.18% 0.00% 48.39% 56.75% 114.56% 100.00%
P/NAPS 0.20 0.27 0.34 0.49 0.55 0.61 0.86 -21.56%
  YoY % -25.93% -20.59% -30.61% -10.91% -9.84% -29.07% -
  Horiz. % 23.26% 31.40% 39.53% 56.98% 63.95% 70.93% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS