Highlights

[GLOMAC] YoY Cumulative Quarter 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 -     288.38%    YoY -     -56.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS