Highlights

[GLOMAC] YoY Quarter Result on 2018-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 06-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     436.34%    YoY -     2,493.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 115,434 58,389 80,935 92,163 161,183 189,421 169,469 -6.19%
  YoY % 97.70% -27.86% -12.18% -42.82% -14.91% 11.77% -
  Horiz. % 68.12% 34.45% 47.76% 54.38% 95.11% 111.77% 100.00%
PBT 20,941 -5,245 24,090 32,341 16,484 28,508 48,327 -13.00%
  YoY % 499.26% -121.77% -25.51% 96.20% -42.18% -41.01% -
  Horiz. % 43.33% -10.85% 49.85% 66.92% 34.11% 58.99% 100.00%
Tax -14,076 -1,751 -14,056 -6,821 -16,133 -10,019 -14,607 -0.61%
  YoY % -703.88% 87.54% -106.07% 57.72% -61.02% 31.41% -
  Horiz. % 96.36% 11.99% 96.23% 46.70% 110.45% 68.59% 100.00%
NP 6,865 -6,996 10,034 25,520 351 18,489 33,720 -23.28%
  YoY % 198.13% -169.72% -60.68% 7,170.66% -98.10% -45.17% -
  Horiz. % 20.36% -20.75% 29.76% 75.68% 1.04% 54.83% 100.00%
NP to SH 4,769 -8,615 10,099 23,100 -965 22,644 29,601 -26.21%
  YoY % 155.36% -185.31% -56.28% 2,493.78% -104.26% -23.50% -
  Horiz. % 16.11% -29.10% 34.12% 78.04% -3.26% 76.50% 100.00%
Tax Rate 67.22 % - % 58.35 % 21.09 % 97.87 % 35.14 % 30.23 % 14.23%
  YoY % 0.00% 0.00% 176.67% -78.45% 178.51% 16.24% -
  Horiz. % 222.36% 0.00% 193.02% 69.77% 323.75% 116.24% 100.00%
Total Cost 108,569 65,385 70,901 66,643 160,832 170,932 135,749 -3.65%
  YoY % 66.05% -7.78% 6.39% -58.56% -5.91% 25.92% -
  Horiz. % 79.98% 48.17% 52.23% 49.09% 118.48% 125.92% 100.00%
Net Worth 1,111,130 1,098,986 1,089,863 1,091,977 975,605 995,052 943,393 2.76%
  YoY % 1.11% 0.84% -0.19% 11.93% -1.95% 5.48% -
  Horiz. % 117.78% 116.49% 115.53% 115.75% 103.41% 105.48% 100.00%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 7,662 7,739 6,227 - 10,840 14,421 16,203 -11.72%
  YoY % -0.99% 24.27% 0.00% 0.00% -24.83% -11.00% -
  Horiz. % 47.29% 47.76% 38.44% 0.00% 66.90% 89.00% 100.00%
Div Payout % 160.68 % - % 61.67 % - % - % 63.69 % 54.74 % 19.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.35% -
  Horiz. % 293.53% 0.00% 112.66% 0.00% 0.00% 116.35% 100.00%
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 1,111,130 1,098,986 1,089,863 1,091,977 975,605 995,052 943,393 2.76%
  YoY % 1.11% 0.84% -0.19% 11.93% -1.95% 5.48% -
  Horiz. % 117.78% 116.49% 115.53% 115.75% 103.41% 105.48% 100.00%
NOSH 766,297 773,934 778,474 791,288 722,671 721,052 720,147 1.04%
  YoY % -0.99% -0.58% -1.62% 9.49% 0.22% 0.13% -
  Horiz. % 106.41% 107.47% 108.10% 109.88% 100.35% 100.13% 100.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 5.95 % -11.98 % 12.40 % 27.69 % 0.22 % 9.76 % 19.90 % -18.21%
  YoY % 149.67% -196.61% -55.22% 12,486.36% -97.75% -50.95% -
  Horiz. % 29.90% -60.20% 62.31% 139.15% 1.11% 49.05% 100.00%
ROE 0.43 % -0.78 % 0.93 % 2.12 % -0.10 % 2.28 % 3.14 % -28.18%
  YoY % 155.13% -183.87% -56.13% 2,220.00% -104.39% -27.39% -
  Horiz. % 13.69% -24.84% 29.62% 67.52% -3.18% 72.61% 100.00%
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 15.06 7.54 10.40 11.65 22.30 26.27 23.53 -7.16%
  YoY % 99.73% -27.50% -10.73% -47.76% -15.11% 11.64% -
  Horiz. % 64.00% 32.04% 44.20% 49.51% 94.77% 111.64% 100.00%
EPS 0.62 -1.11 1.30 2.92 -0.12 3.14 4.11 -27.02%
  YoY % 155.86% -185.38% -55.48% 2,533.33% -103.82% -23.60% -
  Horiz. % 15.09% -27.01% 31.63% 71.05% -2.92% 76.40% 100.00%
DPS 1.00 1.00 0.80 0.00 1.50 2.00 2.25 -12.63%
  YoY % 0.00% 25.00% 0.00% 0.00% -25.00% -11.11% -
  Horiz. % 44.44% 44.44% 35.56% 0.00% 66.67% 88.89% 100.00%
NAPS 1.4500 1.4200 1.4000 1.3800 1.3500 1.3800 1.3100 1.71%
  YoY % 2.11% 1.43% 1.45% 2.22% -2.17% 5.34% -
  Horiz. % 110.69% 108.40% 106.87% 105.34% 103.05% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 14.43 7.30 10.12 11.52 20.15 23.67 21.18 -6.19%
  YoY % 97.67% -27.87% -12.15% -42.83% -14.87% 11.76% -
  Horiz. % 68.13% 34.47% 47.78% 54.39% 95.14% 111.76% 100.00%
EPS 0.60 -1.08 1.26 2.89 -0.12 2.83 3.70 -26.13%
  YoY % 155.56% -185.71% -56.40% 2,508.33% -104.24% -23.51% -
  Horiz. % 16.22% -29.19% 34.05% 78.11% -3.24% 76.49% 100.00%
DPS 0.96 0.97 0.78 0.00 1.35 1.80 2.03 -11.72%
  YoY % -1.03% 24.36% 0.00% 0.00% -25.00% -11.33% -
  Horiz. % 47.29% 47.78% 38.42% 0.00% 66.50% 88.67% 100.00%
NAPS 1.3888 1.3736 1.3622 1.3648 1.2194 1.2437 1.1791 2.76%
  YoY % 1.11% 0.84% -0.19% 11.92% -1.95% 5.48% -
  Horiz. % 117.78% 116.50% 115.53% 115.75% 103.42% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.3450 0.3050 0.3800 0.4900 0.7050 0.8150 0.9600 -
P/RPS 2.29 4.04 3.66 4.21 3.16 3.10 4.08 -9.17%
  YoY % -43.32% 10.38% -13.06% 33.23% 1.94% -24.02% -
  Horiz. % 56.13% 99.02% 89.71% 103.19% 77.45% 75.98% 100.00%
P/EPS 55.44 -27.40 29.29 16.78 -527.96 25.95 23.36 15.48%
  YoY % 302.34% -193.55% 74.55% 103.18% -2,134.53% 11.09% -
  Horiz. % 237.33% -117.29% 125.39% 71.83% -2,260.10% 111.09% 100.00%
EY 1.80 -3.65 3.41 5.96 -0.19 3.85 4.28 -13.43%
  YoY % 149.32% -207.04% -42.79% 3,236.84% -104.94% -10.05% -
  Horiz. % 42.06% -85.28% 79.67% 139.25% -4.44% 89.95% 100.00%
DY 2.90 3.28 2.11 0.00 2.13 2.45 2.34 3.64%
  YoY % -11.59% 55.45% 0.00% 0.00% -13.06% 4.70% -
  Horiz. % 123.93% 140.17% 90.17% 0.00% 91.03% 104.70% 100.00%
P/NAPS 0.24 0.21 0.27 0.36 0.52 0.59 0.73 -16.91%
  YoY % 14.29% -22.22% -25.00% -30.77% -11.86% -19.18% -
  Horiz. % 32.88% 28.77% 36.99% 49.32% 71.23% 80.82% 100.00%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 28/07/21 14/07/20 27/06/19 06/06/18 21/06/17 15/06/16 24/06/15 -
Price 0.3500 0.2850 0.3800 0.4750 0.6650 0.7550 0.7950 -
P/RPS 2.32 3.78 3.66 4.08 2.98 2.87 3.38 -6.07%
  YoY % -38.62% 3.28% -10.29% 36.91% 3.83% -15.09% -
  Horiz. % 68.64% 111.83% 108.28% 120.71% 88.17% 84.91% 100.00%
P/EPS 56.24 -25.60 29.29 16.27 -498.01 24.04 19.34 19.45%
  YoY % 319.69% -187.40% 80.02% 103.27% -2,171.59% 24.30% -
  Horiz. % 290.80% -132.37% 151.45% 84.13% -2,575.03% 124.30% 100.00%
EY 1.78 -3.91 3.41 6.15 -0.20 4.16 5.17 -16.27%
  YoY % 145.52% -214.66% -44.55% 3,175.00% -104.81% -19.54% -
  Horiz. % 34.43% -75.63% 65.96% 118.96% -3.87% 80.46% 100.00%
DY 2.86 3.51 2.11 0.00 2.26 2.65 2.83 0.18%
  YoY % -18.52% 66.35% 0.00% 0.00% -14.72% -6.36% -
  Horiz. % 101.06% 124.03% 74.56% 0.00% 79.86% 93.64% 100.00%
P/NAPS 0.24 0.20 0.27 0.34 0.49 0.55 0.61 -14.39%
  YoY % 20.00% -25.93% -20.59% -30.61% -10.91% -9.84% -
  Horiz. % 39.34% 32.79% 44.26% 55.74% 80.33% 90.16% 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!
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
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS