Highlights

[GLOMAC] YoY Quarter 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 QoQ -     -117.96%    YoY -     -104.26%
Quarter Report


View:


Show?  YoY % Horiz. %

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 58,389 80,935 92,163 161,183 189,421 169,469 174,868 -16.69%
  YoY % -27.86% -12.18% -42.82% -14.91% 11.77% -3.09% -
  Horiz. % 33.39% 46.28% 52.70% 92.17% 108.32% 96.91% 100.00%
PBT -5,245 24,090 32,341 16,484 28,508 48,327 38,411 -
  YoY % -121.77% -25.51% 96.20% -42.18% -41.01% 25.82% -
  Horiz. % -13.65% 62.72% 84.20% 42.91% 74.22% 125.82% 100.00%
Tax -1,751 -14,056 -6,821 -16,133 -10,019 -14,607 -14,079 -29.33%
  YoY % 87.54% -106.07% 57.72% -61.02% 31.41% -3.75% -
  Horiz. % 12.44% 99.84% 48.45% 114.59% 71.16% 103.75% 100.00%
NP -6,996 10,034 25,520 351 18,489 33,720 24,332 -
  YoY % -169.72% -60.68% 7,170.66% -98.10% -45.17% 38.58% -
  Horiz. % -28.75% 41.24% 104.88% 1.44% 75.99% 138.58% 100.00%
NP to SH -8,615 10,099 23,100 -965 22,644 29,601 22,336 -
  YoY % -185.31% -56.28% 2,493.78% -104.26% -23.50% 32.53% -
  Horiz. % -38.57% 45.21% 103.42% -4.32% 101.38% 132.53% 100.00%
Tax Rate - % 58.35 % 21.09 % 97.87 % 35.14 % 30.23 % 36.65 % -
  YoY % 0.00% 176.67% -78.45% 178.51% 16.24% -17.52% -
  Horiz. % 0.00% 159.21% 57.54% 267.04% 95.88% 82.48% 100.00%
Total Cost 65,385 70,901 66,643 160,832 170,932 135,749 150,536 -12.96%
  YoY % -7.78% 6.39% -58.56% -5.91% 25.92% -9.82% -
  Horiz. % 43.43% 47.10% 44.27% 106.84% 113.55% 90.18% 100.00%
Net Worth 1,098,986 1,089,863 1,091,977 975,605 995,052 943,393 888,143 3.61%
  YoY % 0.84% -0.19% 11.93% -1.95% 5.48% 6.22% -
  Horiz. % 123.74% 122.71% 122.95% 109.85% 112.04% 106.22% 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 14,421 16,203 19,291 -14.11%
  YoY % 24.27% 0.00% 0.00% -24.83% -11.00% -16.01% -
  Horiz. % 40.12% 32.28% 0.00% 56.19% 74.75% 83.99% 100.00%
Div Payout % - % 61.67 % - % - % 63.69 % 54.74 % 86.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.35% -36.62% -
  Horiz. % 0.00% 71.40% 0.00% 0.00% 73.74% 63.38% 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 1,091,977 975,605 995,052 943,393 888,143 3.61%
  YoY % 0.84% -0.19% 11.93% -1.95% 5.48% 6.22% -
  Horiz. % 123.74% 122.71% 122.95% 109.85% 112.04% 106.22% 100.00%
NOSH 773,934 778,474 791,288 722,671 721,052 720,147 727,986 1.02%
  YoY % -0.58% -1.62% 9.49% 0.22% 0.13% -1.08% -
  Horiz. % 106.31% 106.94% 108.70% 99.27% 99.05% 98.92% 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 -11.98 % 12.40 % 27.69 % 0.22 % 9.76 % 19.90 % 13.91 % -
  YoY % -196.61% -55.22% 12,486.36% -97.75% -50.95% 43.06% -
  Horiz. % -86.13% 89.14% 199.07% 1.58% 70.17% 143.06% 100.00%
ROE -0.78 % 0.93 % 2.12 % -0.10 % 2.28 % 3.14 % 2.51 % -
  YoY % -183.87% -56.13% 2,220.00% -104.39% -27.39% 25.10% -
  Horiz. % -31.08% 37.05% 84.46% -3.98% 90.84% 125.10% 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 7.54 10.40 11.65 22.30 26.27 23.53 24.02 -17.55%
  YoY % -27.50% -10.73% -47.76% -15.11% 11.64% -2.04% -
  Horiz. % 31.39% 43.30% 48.50% 92.84% 109.37% 97.96% 100.00%
EPS -1.11 1.30 2.92 -0.12 3.14 4.11 3.07 -
  YoY % -185.38% -55.48% 2,533.33% -103.82% -23.60% 33.88% -
  Horiz. % -36.16% 42.35% 95.11% -3.91% 102.28% 133.88% 100.00%
DPS 1.00 0.80 0.00 1.50 2.00 2.25 2.65 -14.98%
  YoY % 25.00% 0.00% 0.00% -25.00% -11.11% -15.09% -
  Horiz. % 37.74% 30.19% 0.00% 56.60% 75.47% 84.91% 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 7.30 10.12 11.52 20.15 23.67 21.18 21.86 -16.69%
  YoY % -27.87% -12.15% -42.83% -14.87% 11.76% -3.11% -
  Horiz. % 33.39% 46.29% 52.70% 92.18% 108.28% 96.89% 100.00%
EPS -1.08 1.26 2.89 -0.12 2.83 3.70 2.79 -
  YoY % -185.71% -56.40% 2,508.33% -104.24% -23.51% 32.62% -
  Horiz. % -38.71% 45.16% 103.58% -4.30% 101.43% 132.62% 100.00%
DPS 0.97 0.78 0.00 1.35 1.80 2.03 2.41 -14.06%
  YoY % 24.36% 0.00% 0.00% -25.00% -11.33% -15.77% -
  Horiz. % 40.25% 32.37% 0.00% 56.02% 74.69% 84.23% 100.00%
NAPS 1.3736 1.3622 1.3648 1.2194 1.2437 1.1791 1.1101 3.61%
  YoY % 0.84% -0.19% 11.92% -1.95% 5.48% 6.22% -
  Horiz. % 123.74% 122.71% 122.94% 109.85% 112.03% 106.22% 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 4.04 3.66 4.21 3.16 3.10 4.08 4.58 -2.07%
  YoY % 10.38% -13.06% 33.23% 1.94% -24.02% -10.92% -
  Horiz. % 88.21% 79.91% 91.92% 69.00% 67.69% 89.08% 100.00%
P/EPS -27.40 29.29 16.78 -527.96 25.95 23.36 35.85 -
  YoY % -193.55% 74.55% 103.18% -2,134.53% 11.09% -34.84% -
  Horiz. % -76.43% 81.70% 46.81% -1,472.69% 72.38% 65.16% 100.00%
EY -3.65 3.41 5.96 -0.19 3.85 4.28 2.79 -
  YoY % -207.04% -42.79% 3,236.84% -104.94% -10.05% 53.41% -
  Horiz. % -130.82% 122.22% 213.62% -6.81% 137.99% 153.41% 100.00%
DY 3.28 2.11 0.00 2.13 2.45 2.34 2.41 5.27%
  YoY % 55.45% 0.00% 0.00% -13.06% 4.70% -2.90% -
  Horiz. % 136.10% 87.55% 0.00% 88.38% 101.66% 97.10% 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 3.78 3.66 4.08 2.98 2.87 3.38 4.37 -2.39%
  YoY % 3.28% -10.29% 36.91% 3.83% -15.09% -22.65% -
  Horiz. % 86.50% 83.75% 93.36% 68.19% 65.68% 77.35% 100.00%
P/EPS -25.60 29.29 16.27 -498.01 24.04 19.34 34.22 -
  YoY % -187.40% 80.02% 103.27% -2,171.59% 24.30% -43.48% -
  Horiz. % -74.81% 85.59% 47.55% -1,455.32% 70.25% 56.52% 100.00%
EY -3.91 3.41 6.15 -0.20 4.16 5.17 2.92 -
  YoY % -214.66% -44.55% 3,175.00% -104.81% -19.54% 77.05% -
  Horiz. % -133.90% 116.78% 210.62% -6.85% 142.47% 177.05% 100.00%
DY 3.51 2.11 0.00 2.26 2.65 2.83 2.52 5.67%
  YoY % 66.35% 0.00% 0.00% -14.72% -6.36% 12.30% -
  Horiz. % 139.29% 83.73% 0.00% 89.68% 105.16% 112.30% 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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS