Highlights

[GLOMAC] YoY Quarter 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 QoQ -     15.05%    YoY -     -23.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 80,935 92,163 161,183 189,421 169,469 174,868 235,612 -16.31%
  YoY % -12.18% -42.82% -14.91% 11.77% -3.09% -25.78% -
  Horiz. % 34.35% 39.12% 68.41% 80.40% 71.93% 74.22% 100.00%
PBT 24,090 32,341 16,484 28,508 48,327 38,411 48,973 -11.15%
  YoY % -25.51% 96.20% -42.18% -41.01% 25.82% -21.57% -
  Horiz. % 49.19% 66.04% 33.66% 58.21% 98.68% 78.43% 100.00%
Tax -14,056 -6,821 -16,133 -10,019 -14,607 -14,079 -16,181 -2.32%
  YoY % -106.07% 57.72% -61.02% 31.41% -3.75% 12.99% -
  Horiz. % 86.87% 42.15% 99.70% 61.92% 90.27% 87.01% 100.00%
NP 10,034 25,520 351 18,489 33,720 24,332 32,792 -17.90%
  YoY % -60.68% 7,170.66% -98.10% -45.17% 38.58% -25.80% -
  Horiz. % 30.60% 77.82% 1.07% 56.38% 102.83% 74.20% 100.00%
NP to SH 10,099 23,100 -965 22,644 29,601 22,336 31,990 -17.48%
  YoY % -56.28% 2,493.78% -104.26% -23.50% 32.53% -30.18% -
  Horiz. % 31.57% 72.21% -3.02% 70.78% 92.53% 69.82% 100.00%
Tax Rate 58.35 % 21.09 % 97.87 % 35.14 % 30.23 % 36.65 % 33.04 % 9.94%
  YoY % 176.67% -78.45% 178.51% 16.24% -17.52% 10.93% -
  Horiz. % 176.60% 63.83% 296.22% 106.36% 91.50% 110.93% 100.00%
Total Cost 70,901 66,643 160,832 170,932 135,749 150,536 202,820 -16.06%
  YoY % 6.39% -58.56% -5.91% 25.92% -9.82% -25.78% -
  Horiz. % 34.96% 32.86% 79.30% 84.28% 66.93% 74.22% 100.00%
Net Worth 1,089,863 1,091,977 975,605 995,052 943,393 888,143 760,756 6.17%
  YoY % -0.19% 11.93% -1.95% 5.48% 6.22% 16.74% -
  Horiz. % 143.26% 143.54% 128.24% 130.80% 124.01% 116.74% 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 14,421 16,203 19,291 26,626 -21.50%
  YoY % 0.00% 0.00% -24.83% -11.00% -16.01% -27.55% -
  Horiz. % 23.39% 0.00% 40.71% 54.16% 60.85% 72.45% 100.00%
Div Payout % 61.67 % - % - % 63.69 % 54.74 % 86.37 % 83.23 % -4.87%
  YoY % 0.00% 0.00% 0.00% 16.35% -36.62% 3.77% -
  Horiz. % 74.10% 0.00% 0.00% 76.52% 65.77% 103.77% 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 1,091,977 975,605 995,052 943,393 888,143 760,756 6.17%
  YoY % -0.19% 11.93% -1.95% 5.48% 6.22% 16.74% -
  Horiz. % 143.26% 143.54% 128.24% 130.80% 124.01% 116.74% 100.00%
NOSH 778,474 791,288 722,671 721,052 720,147 727,986 760,756 0.38%
  YoY % -1.62% 9.49% 0.22% 0.13% -1.08% -4.31% -
  Horiz. % 102.33% 104.01% 94.99% 94.78% 94.66% 95.69% 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 12.40 % 27.69 % 0.22 % 9.76 % 19.90 % 13.91 % 13.92 % -1.91%
  YoY % -55.22% 12,486.36% -97.75% -50.95% 43.06% -0.07% -
  Horiz. % 89.08% 198.92% 1.58% 70.11% 142.96% 99.93% 100.00%
ROE 0.93 % 2.12 % -0.10 % 2.28 % 3.14 % 2.51 % 4.21 % -22.24%
  YoY % -56.13% 2,220.00% -104.39% -27.39% 25.10% -40.38% -
  Horiz. % 22.09% 50.36% -2.38% 54.16% 74.58% 59.62% 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 10.40 11.65 22.30 26.27 23.53 24.02 30.97 -16.62%
  YoY % -10.73% -47.76% -15.11% 11.64% -2.04% -22.44% -
  Horiz. % 33.58% 37.62% 72.01% 84.82% 75.98% 77.56% 100.00%
EPS 1.30 2.92 -0.12 3.14 4.11 3.07 4.41 -18.41%
  YoY % -55.48% 2,533.33% -103.82% -23.60% 33.88% -30.39% -
  Horiz. % 29.48% 66.21% -2.72% 71.20% 93.20% 69.61% 100.00%
DPS 0.80 0.00 1.50 2.00 2.25 2.65 3.50 -21.80%
  YoY % 0.00% 0.00% -25.00% -11.11% -15.09% -24.29% -
  Horiz. % 22.86% 0.00% 42.86% 57.14% 64.29% 75.71% 100.00%
NAPS 1.4000 1.3800 1.3500 1.3800 1.3100 1.2200 1.0000 5.77%
  YoY % 1.45% 2.22% -2.17% 5.34% 7.38% 22.00% -
  Horiz. % 140.00% 138.00% 135.00% 138.00% 131.00% 122.00% 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 10.12 11.52 20.15 23.67 21.18 21.86 29.45 -16.30%
  YoY % -12.15% -42.83% -14.87% 11.76% -3.11% -25.77% -
  Horiz. % 34.36% 39.12% 68.42% 80.37% 71.92% 74.23% 100.00%
EPS 1.26 2.89 -0.12 2.83 3.70 2.79 4.00 -17.51%
  YoY % -56.40% 2,508.33% -104.24% -23.51% 32.62% -30.25% -
  Horiz. % 31.50% 72.25% -3.00% 70.75% 92.50% 69.75% 100.00%
DPS 0.78 0.00 1.35 1.80 2.03 2.41 3.33 -21.48%
  YoY % 0.00% 0.00% -25.00% -11.33% -15.77% -27.63% -
  Horiz. % 23.42% 0.00% 40.54% 54.05% 60.96% 72.37% 100.00%
NAPS 1.3622 1.3648 1.2194 1.2437 1.1791 1.1101 0.9508 6.17%
  YoY % -0.19% 11.92% -1.95% 5.48% 6.22% 16.75% -
  Horiz. % 143.27% 143.54% 128.25% 130.81% 124.01% 116.75% 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 3.66 4.21 3.16 3.10 4.08 4.58 3.04 3.14%
  YoY % -13.06% 33.23% 1.94% -24.02% -10.92% 50.66% -
  Horiz. % 120.39% 138.49% 103.95% 101.97% 134.21% 150.66% 100.00%
P/EPS 29.29 16.78 -527.96 25.95 23.36 35.85 22.35 4.61%
  YoY % 74.55% 103.18% -2,134.53% 11.09% -34.84% 60.40% -
  Horiz. % 131.05% 75.08% -2,362.24% 116.11% 104.52% 160.40% 100.00%
EY 3.41 5.96 -0.19 3.85 4.28 2.79 4.47 -4.41%
  YoY % -42.79% 3,236.84% -104.94% -10.05% 53.41% -37.58% -
  Horiz. % 76.29% 133.33% -4.25% 86.13% 95.75% 62.42% 100.00%
DY 2.11 0.00 2.13 2.45 2.34 2.41 3.72 -9.01%
  YoY % 0.00% 0.00% -13.06% 4.70% -2.90% -35.22% -
  Horiz. % 56.72% 0.00% 57.26% 65.86% 62.90% 64.78% 100.00%
P/NAPS 0.27 0.36 0.52 0.59 0.73 0.90 0.94 -18.76%
  YoY % -25.00% -30.77% -11.86% -19.18% -18.89% -4.26% -
  Horiz. % 28.72% 38.30% 55.32% 62.77% 77.66% 95.74% 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 3.66 4.08 2.98 2.87 3.38 4.37 3.52 0.65%
  YoY % -10.29% 36.91% 3.83% -15.09% -22.65% 24.15% -
  Horiz. % 103.98% 115.91% 84.66% 81.53% 96.02% 124.15% 100.00%
P/EPS 29.29 16.27 -498.01 24.04 19.34 34.22 25.92 2.06%
  YoY % 80.02% 103.27% -2,171.59% 24.30% -43.48% 32.02% -
  Horiz. % 113.00% 62.77% -1,921.33% 92.75% 74.61% 132.02% 100.00%
EY 3.41 6.15 -0.20 4.16 5.17 2.92 3.86 -2.04%
  YoY % -44.55% 3,175.00% -104.81% -19.54% 77.05% -24.35% -
  Horiz. % 88.34% 159.33% -5.18% 107.77% 133.94% 75.65% 100.00%
DY 2.11 0.00 2.26 2.65 2.83 2.52 3.21 -6.75%
  YoY % 0.00% 0.00% -14.72% -6.36% 12.30% -21.50% -
  Horiz. % 65.73% 0.00% 70.40% 82.55% 88.16% 78.50% 100.00%
P/NAPS 0.27 0.34 0.49 0.55 0.61 0.86 1.09 -20.74%
  YoY % -20.59% -30.61% -10.91% -9.84% -29.07% -21.10% -
  Horiz. % 24.77% 31.19% 44.95% 50.46% 55.96% 78.90% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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