Highlights

[GLOMAC] YoY Quarter Result on 2014-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 19-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     -42.07%    YoY -     -10.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 87,493 158,131 110,956 183,720 159,850 145,287 176,535 -11.03%
  YoY % -44.67% 42.52% -39.61% 14.93% 10.02% -17.70% -
  Horiz. % 49.56% 89.57% 62.85% 104.07% 90.55% 82.30% 100.00%
PBT 9,740 34,179 42,481 35,455 37,034 42,950 40,120 -21.00%
  YoY % -71.50% -19.54% 19.82% -4.26% -13.77% 7.05% -
  Horiz. % 24.28% 85.19% 105.88% 88.37% 92.31% 107.05% 100.00%
Tax -4,410 -10,325 -16,671 -11,908 -10,658 -11,052 -12,894 -16.36%
  YoY % 57.29% 38.07% -40.00% -11.73% 3.56% 14.29% -
  Horiz. % 34.20% 80.08% 129.29% 92.35% 82.66% 85.71% 100.00%
NP 5,330 23,854 25,810 23,547 26,376 31,898 27,226 -23.78%
  YoY % -77.66% -7.58% 9.61% -10.73% -17.31% 17.16% -
  Horiz. % 19.58% 87.61% 94.80% 86.49% 96.88% 117.16% 100.00%
NP to SH 5,372 19,682 23,397 22,710 25,364 21,887 16,523 -17.06%
  YoY % -72.71% -15.88% 3.03% -10.46% 15.89% 32.46% -
  Horiz. % 32.51% 119.12% 141.60% 137.44% 153.51% 132.46% 100.00%
Tax Rate 45.28 % 30.21 % 39.24 % 33.59 % 28.78 % 25.73 % 32.14 % 5.87%
  YoY % 49.88% -23.01% 16.82% 16.71% 11.85% -19.94% -
  Horiz. % 140.88% 94.00% 122.09% 104.51% 89.55% 80.06% 100.00%
Total Cost 82,163 134,277 85,146 160,173 133,474 113,389 149,309 -9.47%
  YoY % -38.81% 57.70% -46.84% 20.00% 17.71% -24.06% -
  Horiz. % 55.03% 89.93% 57.03% 107.28% 89.39% 75.94% 100.00%
Net Worth 1,087,334 976,916 919,943 880,740 794,883 594,320 587,809 10.78%
  YoY % 11.30% 6.19% 4.45% 10.80% 33.75% 1.11% -
  Horiz. % 184.98% 166.20% 156.50% 149.83% 135.23% 101.11% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 10,801 14,366 14,487 16,377 21,678 15,715 13,159 -3.24%
  YoY % -24.82% -0.83% -11.54% -24.45% 37.95% 19.42% -
  Horiz. % 82.08% 109.17% 110.09% 124.45% 164.73% 119.42% 100.00%
Div Payout % 201.07 % 72.99 % 61.92 % 72.12 % 85.47 % 71.80 % 79.65 % 16.67%
  YoY % 175.48% 17.88% -14.14% -15.62% 19.04% -9.86% -
  Horiz. % 252.44% 91.64% 77.74% 90.55% 107.31% 90.14% 100.00%
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,087,334 976,916 919,943 880,740 794,883 594,320 587,809 10.78%
  YoY % 11.30% 6.19% 4.45% 10.80% 33.75% 1.11% -
  Horiz. % 184.98% 166.20% 156.50% 149.83% 135.23% 101.11% 100.00%
NOSH 720,089 718,321 724,365 727,884 722,621 571,462 292,442 16.19%
  YoY % 0.25% -0.83% -0.48% 0.73% 26.45% 95.41% -
  Horiz. % 246.23% 245.63% 247.69% 248.90% 247.10% 195.41% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 6.09 % 15.08 % 23.26 % 12.82 % 16.50 % 21.96 % 15.42 % -14.33%
  YoY % -59.62% -35.17% 81.44% -22.30% -24.86% 42.41% -
  Horiz. % 39.49% 97.80% 150.84% 83.14% 107.00% 142.41% 100.00%
ROE 0.49 % 2.01 % 2.54 % 2.58 % 3.19 % 3.68 % 2.81 % -25.24%
  YoY % -75.62% -20.87% -1.55% -19.12% -13.32% 30.96% -
  Horiz. % 17.44% 71.53% 90.39% 91.81% 113.52% 130.96% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 12.15 22.01 15.32 25.24 22.12 25.42 60.37 -23.43%
  YoY % -44.80% 43.67% -39.30% 14.10% -12.98% -57.89% -
  Horiz. % 20.13% 36.46% 25.38% 41.81% 36.64% 42.11% 100.00%
EPS 0.75 2.74 3.23 3.12 3.51 3.83 5.65 -28.56%
  YoY % -72.63% -15.17% 3.53% -11.11% -8.36% -32.21% -
  Horiz. % 13.27% 48.50% 57.17% 55.22% 62.12% 67.79% 100.00%
DPS 1.50 2.00 2.00 2.25 3.00 2.75 4.50 -16.72%
  YoY % -25.00% 0.00% -11.11% -25.00% 9.09% -38.89% -
  Horiz. % 33.33% 44.44% 44.44% 50.00% 66.67% 61.11% 100.00%
NAPS 1.5100 1.3600 1.2700 1.2100 1.1000 1.0400 2.0100 -4.65%
  YoY % 11.03% 7.09% 4.96% 10.00% 5.77% -48.26% -
  Horiz. % 75.12% 67.66% 63.18% 60.20% 54.73% 51.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 10.94 19.76 13.87 22.96 19.98 18.16 22.06 -11.02%
  YoY % -44.64% 42.47% -39.59% 14.91% 10.02% -17.68% -
  Horiz. % 49.59% 89.57% 62.87% 104.08% 90.57% 82.32% 100.00%
EPS 0.67 2.46 2.92 2.84 3.17 2.74 2.07 -17.12%
  YoY % -72.76% -15.75% 2.82% -10.41% 15.69% 32.37% -
  Horiz. % 32.37% 118.84% 141.06% 137.20% 153.14% 132.37% 100.00%
DPS 1.35 1.80 1.81 2.05 2.71 1.96 1.64 -3.19%
  YoY % -25.00% -0.55% -11.71% -24.35% 38.27% 19.51% -
  Horiz. % 82.32% 109.76% 110.37% 125.00% 165.24% 119.51% 100.00%
NAPS 1.3590 1.2210 1.1498 1.1008 0.9935 0.7428 0.7347 10.78%
  YoY % 11.30% 6.19% 4.45% 10.80% 33.75% 1.10% -
  Horiz. % 184.97% 166.19% 156.50% 149.83% 135.23% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.7000 0.8350 0.9900 1.1000 0.8550 0.8300 0.9000 -
P/RPS 5.76 3.79 6.46 4.36 3.87 3.26 1.49 25.25%
  YoY % 51.98% -41.33% 48.17% 12.66% 18.71% 118.79% -
  Horiz. % 386.58% 254.36% 433.56% 292.62% 259.73% 218.79% 100.00%
P/EPS 93.83 30.47 30.65 35.26 24.36 21.67 15.93 34.35%
  YoY % 207.94% -0.59% -13.07% 44.75% 12.41% 36.03% -
  Horiz. % 589.01% 191.27% 192.40% 221.34% 152.92% 136.03% 100.00%
EY 1.07 3.28 3.26 2.84 4.11 4.61 6.28 -25.52%
  YoY % -67.38% 0.61% 14.79% -30.90% -10.85% -26.59% -
  Horiz. % 17.04% 52.23% 51.91% 45.22% 65.45% 73.41% 100.00%
DY 2.14 2.40 2.02 2.05 3.51 3.31 5.00 -13.18%
  YoY % -10.83% 18.81% -1.46% -41.60% 6.04% -33.80% -
  Horiz. % 42.80% 48.00% 40.40% 41.00% 70.20% 66.20% 100.00%
P/NAPS 0.46 0.61 0.78 0.91 0.78 0.80 0.45 0.37%
  YoY % -24.59% -21.79% -14.29% 16.67% -2.50% 77.78% -
  Horiz. % 102.22% 135.56% 173.33% 202.22% 173.33% 177.78% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 -
Price 0.7150 0.8300 1.0200 1.1000 0.9850 0.8700 0.8900 -
P/RPS 5.88 3.77 6.66 4.36 4.45 3.42 1.47 25.97%
  YoY % 55.97% -43.39% 52.75% -2.02% 30.12% 132.65% -
  Horiz. % 400.00% 256.46% 453.06% 296.60% 302.72% 232.65% 100.00%
P/EPS 95.84 30.29 31.58 35.26 28.06 22.72 15.75 35.08%
  YoY % 216.41% -4.08% -10.44% 25.66% 23.50% 44.25% -
  Horiz. % 608.51% 192.32% 200.51% 223.87% 178.16% 144.25% 100.00%
EY 1.04 3.30 3.17 2.84 3.56 4.40 6.35 -26.01%
  YoY % -68.48% 4.10% 11.62% -20.22% -19.09% -30.71% -
  Horiz. % 16.38% 51.97% 49.92% 44.72% 56.06% 69.29% 100.00%
DY 2.10 2.41 1.96 2.05 3.05 3.16 5.06 -13.62%
  YoY % -12.86% 22.96% -4.39% -32.79% -3.48% -37.55% -
  Horiz. % 41.50% 47.63% 38.74% 40.51% 60.28% 62.45% 100.00%
P/NAPS 0.47 0.61 0.80 0.91 0.90 0.84 0.44 1.10%
  YoY % -22.95% -23.75% -12.09% 1.11% 7.14% 90.91% -
  Horiz. % 106.82% 138.64% 181.82% 206.82% 204.55% 190.91% 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
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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!
PARTNERS & BROKERS