Highlights

[GOB] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -5.09%    YoY -     -37.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 296,896 201,034 124,528 81,774 234,564 520,036 427,724 -5.90%
  YoY % 47.68% 61.44% 52.28% -65.14% -54.89% 21.58% -
  Horiz. % 69.41% 47.00% 29.11% 19.12% 54.84% 121.58% 100.00%
PBT -3,326 14,434 -34,658 -26,972 -16,372 192,994 53,090 -
  YoY % -123.04% 141.65% -28.50% -64.74% -108.48% 263.52% -
  Horiz. % -6.26% 27.19% -65.28% -50.80% -30.84% 363.52% 100.00%
Tax -898 -1,178 -1,622 -1,518 -6,126 -60,334 -20,540 -40.62%
  YoY % 23.77% 27.37% -6.85% 75.22% 89.85% -193.74% -
  Horiz. % 4.37% 5.74% 7.90% 7.39% 29.82% 293.74% 100.00%
NP -4,224 13,256 -36,280 -28,490 -22,498 132,660 32,550 -
  YoY % -131.86% 136.54% -27.34% -26.63% -116.96% 307.56% -
  Horiz. % -12.98% 40.73% -111.46% -87.53% -69.12% 407.56% 100.00%
NP to SH -1,792 14,308 -35,580 -25,964 -22,464 131,670 30,002 -
  YoY % -112.52% 140.21% -37.04% -15.58% -117.06% 338.87% -
  Horiz. % -5.97% 47.69% -118.59% -86.54% -74.88% 438.87% 100.00%
Tax Rate - % 8.16 % - % - % - % 31.26 % 38.69 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.20% -
  Horiz. % 0.00% 21.09% 0.00% 0.00% 0.00% 80.80% 100.00%
Total Cost 301,120 187,778 160,808 110,264 257,062 387,376 395,174 -4.43%
  YoY % 60.36% 16.77% 45.84% -57.11% -33.64% -1.97% -
  Horiz. % 76.20% 47.52% 40.69% 27.90% 65.05% 98.03% 100.00%
Net Worth 250,879 286,445 372,834 454,676 450,129 504,690 313,657 -3.65%
  YoY % -12.42% -23.17% -18.00% 1.01% -10.81% 60.91% -
  Horiz. % 79.99% 91.32% 118.87% 144.96% 143.51% 160.91% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 250,879 286,445 372,834 454,676 450,129 504,690 313,657 -3.65%
  YoY % -12.42% -23.17% -18.00% 1.01% -10.81% 60.91% -
  Horiz. % 79.99% 91.32% 118.87% 144.96% 143.51% 160.91% 100.00%
NOSH 447,999 454,676 454,676 454,676 454,676 454,676 227,287 11.96%
  YoY % -1.47% 0.00% 0.00% 0.00% 0.00% 100.04% -
  Horiz. % 197.11% 200.04% 200.04% 200.04% 200.04% 200.04% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.42 % 6.59 % -29.13 % -34.84 % -9.59 % 25.51 % 7.61 % -
  YoY % -121.55% 122.62% 16.39% -263.30% -137.59% 235.22% -
  Horiz. % -18.66% 86.60% -382.79% -457.82% -126.02% 335.22% 100.00%
ROE -0.71 % 5.00 % -9.54 % -5.71 % -4.99 % 26.09 % 9.57 % -
  YoY % -114.20% 152.41% -67.08% -14.43% -119.13% 172.62% -
  Horiz. % -7.42% 52.25% -99.69% -59.67% -52.14% 272.62% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 66.27 44.21 27.39 17.99 51.59 114.38 188.19 -15.95%
  YoY % 49.90% 61.41% 52.25% -65.13% -54.90% -39.22% -
  Horiz. % 35.21% 23.49% 14.55% 9.56% 27.41% 60.78% 100.00%
EPS -0.40 3.14 -7.82 -5.72 -4.94 28.96 13.20 -
  YoY % -112.74% 140.15% -36.71% -15.79% -117.06% 119.39% -
  Horiz. % -3.03% 23.79% -59.24% -43.33% -37.42% 219.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5600 0.6300 0.8200 1.0000 0.9900 1.1100 1.3800 -13.94%
  YoY % -11.11% -23.17% -18.00% 1.01% -10.81% -19.57% -
  Horiz. % 40.58% 45.65% 59.42% 72.46% 71.74% 80.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 453,730
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.43 44.31 27.45 18.02 51.70 114.61 94.27 -5.90%
  YoY % 47.66% 61.42% 52.33% -65.15% -54.89% 21.58% -
  Horiz. % 69.41% 47.00% 29.12% 19.12% 54.84% 121.58% 100.00%
EPS -0.39 3.15 -7.84 -5.72 -4.95 29.02 6.61 -
  YoY % -112.38% 140.18% -37.06% -15.56% -117.06% 339.03% -
  Horiz. % -5.90% 47.66% -118.61% -86.54% -74.89% 439.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5529 0.6313 0.8217 1.0021 0.9921 1.1123 0.6913 -3.65%
  YoY % -12.42% -23.17% -18.00% 1.01% -10.81% 60.90% -
  Horiz. % 79.98% 91.32% 118.86% 144.96% 143.51% 160.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4200 0.1800 0.2150 0.3950 0.3450 0.5800 1.0600 -
P/RPS 0.63 0.41 0.79 2.20 0.67 0.51 0.56 1.98%
  YoY % 53.66% -48.10% -64.09% 228.36% 31.37% -8.93% -
  Horiz. % 112.50% 73.21% 141.07% 392.86% 119.64% 91.07% 100.00%
P/EPS -105.00 5.72 -2.75 -6.92 -6.98 2.00 8.03 -
  YoY % -1,935.66% 308.00% 60.26% 0.86% -449.00% -75.09% -
  Horiz. % -1,307.60% 71.23% -34.25% -86.18% -86.92% 24.91% 100.00%
EY -0.95 17.48 -36.40 -14.46 -14.32 49.93 12.45 -
  YoY % -105.43% 148.02% -151.73% -0.98% -128.68% 301.04% -
  Horiz. % -7.63% 140.40% -292.37% -116.14% -115.02% 401.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.29 0.26 0.40 0.35 0.52 0.77 -0.44%
  YoY % 158.62% 11.54% -35.00% 14.29% -32.69% -32.47% -
  Horiz. % 97.40% 37.66% 33.77% 51.95% 45.45% 67.53% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date - 26/11/19 28/11/18 27/11/17 24/11/16 25/11/15 26/11/14 -
Price 0.4150 0.2400 0.1950 0.3500 0.3100 0.6250 0.8700 -
P/RPS 0.63 0.54 0.71 1.95 0.60 0.55 0.46 5.38%
  YoY % 16.67% -23.94% -63.59% 225.00% 9.09% 19.57% -
  Horiz. % 136.96% 117.39% 154.35% 423.91% 130.43% 119.57% 100.00%
P/EPS -103.75 7.63 -2.49 -6.13 -6.27 2.16 6.59 -
  YoY % -1,459.76% 406.43% 59.38% 2.23% -390.28% -67.22% -
  Horiz. % -1,574.35% 115.78% -37.78% -93.02% -95.14% 32.78% 100.00%
EY -0.96 13.11 -40.13 -16.32 -15.94 46.33 15.17 -
  YoY % -107.32% 132.67% -145.89% -2.38% -134.41% 205.41% -
  Horiz. % -6.33% 86.42% -264.54% -107.58% -105.08% 305.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.38 0.24 0.35 0.31 0.56 0.63 2.72%
  YoY % 94.74% 58.33% -31.43% 12.90% -44.64% -11.11% -
  Horiz. % 117.46% 60.32% 38.10% 55.56% 49.21% 88.89% 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
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS