Highlights

[GLOMAC] YoY Quarter Result on 2016-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 21-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     277.75%    YoY -     305.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 51,870 57,606 97,486 251,420 122,997 106,535 162,271 -17.30%
  YoY % -9.96% -40.91% -61.23% 104.41% 15.45% -34.35% -
  Horiz. % 31.97% 35.50% 60.08% 154.94% 75.80% 65.65% 100.00%
PBT 4,740 2,297 6,895 117,809 30,692 31,009 34,520 -28.16%
  YoY % 106.36% -66.69% -94.15% 283.84% -1.02% -10.17% -
  Horiz. % 13.73% 6.65% 19.97% 341.28% 88.91% 89.83% 100.00%
Tax -1,657 -1,082 -4,672 -31,333 -6,872 -9,058 -9,538 -25.29%
  YoY % -53.14% 76.84% 85.09% -355.95% 24.13% 5.03% -
  Horiz. % 17.37% 11.34% 48.98% 328.51% 72.05% 94.97% 100.00%
NP 3,083 1,215 2,223 86,476 23,820 21,951 24,982 -29.43%
  YoY % 153.74% -45.34% -97.43% 263.04% 8.51% -12.13% -
  Horiz. % 12.34% 4.86% 8.90% 346.15% 95.35% 87.87% 100.00%
NP to SH 3,459 1,008 2,104 85,538 21,069 20,845 24,133 -27.65%
  YoY % 243.15% -52.09% -97.54% 305.99% 1.07% -13.62% -
  Horiz. % 14.33% 4.18% 8.72% 354.44% 87.30% 86.38% 100.00%
Tax Rate 34.96 % 47.10 % 67.76 % 26.60 % 22.39 % 29.21 % 27.63 % 4.00%
  YoY % -25.77% -30.49% 154.74% 18.80% -23.35% 5.72% -
  Horiz. % 126.53% 170.47% 245.24% 96.27% 81.04% 105.72% 100.00%
Total Cost 48,787 56,391 95,263 164,944 99,177 84,584 137,289 -15.83%
  YoY % -13.48% -40.80% -42.25% 66.31% 17.25% -38.39% -
  Horiz. % 35.54% 41.07% 69.39% 120.14% 72.24% 61.61% 100.00%
Net Worth 1,096,180 1,090,834 1,084,003 1,080,935 960,287 907,883 830,690 4.73%
  YoY % 0.49% 0.63% 0.28% 12.56% 5.77% 9.29% -
  Horiz. % 131.96% 131.32% 130.49% 130.12% 115.60% 109.29% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,096,180 1,090,834 1,084,003 1,080,935 960,287 907,883 830,690 4.73%
  YoY % 0.49% 0.63% 0.28% 12.56% 5.77% 9.29% -
  Horiz. % 131.96% 131.32% 130.49% 130.12% 115.60% 109.29% 100.00%
NOSH 777,433 790,460 722,669 720,623 716,632 726,306 716,112 1.38%
  YoY % -1.65% 9.38% 0.28% 0.56% -1.33% 1.42% -
  Horiz. % 108.56% 110.38% 100.92% 100.63% 100.07% 101.42% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 5.94 % 2.11 % 2.28 % 34.40 % 19.37 % 20.60 % 15.40 % -14.68%
  YoY % 181.52% -7.46% -93.37% 77.59% -5.97% 33.77% -
  Horiz. % 38.57% 13.70% 14.81% 223.38% 125.78% 133.77% 100.00%
ROE 0.32 % 0.09 % 0.19 % 7.91 % 2.19 % 2.30 % 2.91 % -30.77%
  YoY % 255.56% -52.63% -97.60% 261.19% -4.78% -20.96% -
  Horiz. % 11.00% 3.09% 6.53% 271.82% 75.26% 79.04% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 6.67 7.29 13.49 34.89 17.16 14.67 22.66 -18.43%
  YoY % -8.50% -45.96% -61.34% 103.32% 16.97% -35.26% -
  Horiz. % 29.44% 32.17% 59.53% 153.97% 75.73% 64.74% 100.00%
EPS 0.44 0.13 0.29 11.87 2.94 2.87 3.37 -28.76%
  YoY % 238.46% -55.17% -97.56% 303.74% 2.44% -14.84% -
  Horiz. % 13.06% 3.86% 8.61% 352.23% 87.24% 85.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4100 1.3800 1.5000 1.5000 1.3400 1.2500 1.1600 3.30%
  YoY % 2.17% -8.00% 0.00% 11.94% 7.20% 7.76% -
  Horiz. % 121.55% 118.97% 129.31% 129.31% 115.52% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 6.48 7.20 12.18 31.42 15.37 13.32 20.28 -17.31%
  YoY % -10.00% -40.89% -61.23% 104.42% 15.39% -34.32% -
  Horiz. % 31.95% 35.50% 60.06% 154.93% 75.79% 65.68% 100.00%
EPS 0.43 0.13 0.26 10.69 2.63 2.61 3.02 -27.73%
  YoY % 230.77% -50.00% -97.57% 306.46% 0.77% -13.58% -
  Horiz. % 14.24% 4.30% 8.61% 353.97% 87.09% 86.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3701 1.3634 1.3549 1.3510 1.2002 1.1347 1.0382 4.73%
  YoY % 0.49% 0.63% 0.29% 12.56% 5.77% 9.29% -
  Horiz. % 131.97% 131.32% 130.50% 130.13% 115.60% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.3900 0.4550 0.6550 0.7800 0.8750 1.2000 1.2000 -
P/RPS 5.85 6.24 4.86 2.24 5.10 8.18 5.30 1.66%
  YoY % -6.25% 28.40% 116.96% -56.08% -37.65% 54.34% -
  Horiz. % 110.38% 117.74% 91.70% 42.26% 96.23% 154.34% 100.00%
P/EPS 87.66 356.80 224.98 6.57 29.76 41.81 35.61 16.19%
  YoY % -75.43% 58.59% 3,324.35% -77.92% -28.82% 17.41% -
  Horiz. % 246.17% 1,001.97% 631.79% 18.45% 83.57% 117.41% 100.00%
EY 1.14 0.28 0.44 15.22 3.36 2.39 2.81 -13.95%
  YoY % 307.14% -36.36% -97.11% 352.98% 40.59% -14.95% -
  Horiz. % 40.57% 9.96% 15.66% 541.64% 119.57% 85.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.33 0.44 0.52 0.65 0.96 1.03 -19.51%
  YoY % -15.15% -25.00% -15.38% -20.00% -32.29% -6.80% -
  Horiz. % 27.18% 32.04% 42.72% 50.49% 63.11% 93.20% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 17/09/19 19/09/18 27/09/17 21/09/16 17/09/15 24/09/14 23/09/13 -
Price 0.3650 0.4100 0.6500 0.7550 0.8600 1.1700 1.1700 -
P/RPS 5.47 5.63 4.82 2.16 5.01 7.98 5.16 0.98%
  YoY % -2.84% 16.80% 123.15% -56.89% -37.22% 54.65% -
  Horiz. % 106.01% 109.11% 93.41% 41.86% 97.09% 154.65% 100.00%
P/EPS 82.04 321.52 223.26 6.36 29.25 40.77 34.72 15.40%
  YoY % -74.48% 44.01% 3,410.38% -78.26% -28.26% 17.43% -
  Horiz. % 236.29% 926.04% 643.03% 18.32% 84.25% 117.43% 100.00%
EY 1.22 0.31 0.45 15.72 3.42 2.45 2.88 -13.33%
  YoY % 293.55% -31.11% -97.14% 359.65% 39.59% -14.93% -
  Horiz. % 42.36% 10.76% 15.62% 545.83% 118.75% 85.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.30 0.43 0.50 0.64 0.94 1.01 -20.23%
  YoY % -13.33% -30.23% -14.00% -21.87% -31.91% -6.93% -
  Horiz. % 25.74% 29.70% 42.57% 49.50% 63.37% 93.07% 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
 
 

495  504  618  845 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.295+0.025 
 VSOLAR 0.05+0.005 
 KGROUP 0.06+0.005 
 KNM 0.21+0.015 
 HIBISCS 0.625+0.035 

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