Highlights

[GLOMAC] YoY Quarter Result on 2019-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 17-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     -65.75%    YoY -     243.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 46,873 51,870 57,606 97,486 251,420 122,997 106,535 -12.78%
  YoY % -9.63% -9.96% -40.91% -61.23% 104.41% 15.45% -
  Horiz. % 44.00% 48.69% 54.07% 91.51% 236.00% 115.45% 100.00%
PBT 5,254 4,740 2,297 6,895 117,809 30,692 31,009 -25.59%
  YoY % 10.84% 106.36% -66.69% -94.15% 283.84% -1.02% -
  Horiz. % 16.94% 15.29% 7.41% 22.24% 379.92% 98.98% 100.00%
Tax -2,050 -1,657 -1,082 -4,672 -31,333 -6,872 -9,058 -21.92%
  YoY % -23.72% -53.14% 76.84% 85.09% -355.95% 24.13% -
  Horiz. % 22.63% 18.29% 11.95% 51.58% 345.92% 75.87% 100.00%
NP 3,204 3,083 1,215 2,223 86,476 23,820 21,951 -27.42%
  YoY % 3.92% 153.74% -45.34% -97.43% 263.04% 8.51% -
  Horiz. % 14.60% 14.04% 5.54% 10.13% 393.95% 108.51% 100.00%
NP to SH 2,776 3,459 1,008 2,104 85,538 21,069 20,845 -28.52%
  YoY % -19.75% 243.15% -52.09% -97.54% 305.99% 1.07% -
  Horiz. % 13.32% 16.59% 4.84% 10.09% 410.35% 101.07% 100.00%
Tax Rate 39.02 % 34.96 % 47.10 % 67.76 % 26.60 % 22.39 % 29.21 % 4.94%
  YoY % 11.61% -25.77% -30.49% 154.74% 18.80% -23.35% -
  Horiz. % 133.58% 119.69% 161.25% 231.98% 91.06% 76.65% 100.00%
Total Cost 43,669 48,787 56,391 95,263 164,944 99,177 84,584 -10.42%
  YoY % -10.49% -13.48% -40.80% -42.25% 66.31% 17.25% -
  Horiz. % 51.63% 57.68% 66.67% 112.63% 195.01% 117.25% 100.00%
Net Worth 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 960,287 907,883 3.16%
  YoY % -0.14% 0.49% 0.63% 0.28% 12.56% 5.77% -
  Horiz. % 120.58% 120.74% 120.15% 119.40% 119.06% 105.77% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 960,287 907,883 3.16%
  YoY % -0.14% 0.49% 0.63% 0.28% 12.56% 5.77% -
  Horiz. % 120.58% 120.74% 120.15% 119.40% 119.06% 105.77% 100.00%
NOSH 770,911 777,433 790,460 722,669 720,623 716,632 726,306 1.00%
  YoY % -0.84% -1.65% 9.38% 0.28% 0.56% -1.33% -
  Horiz. % 106.14% 107.04% 108.83% 99.50% 99.22% 98.67% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 6.84 % 5.94 % 2.11 % 2.28 % 34.40 % 19.37 % 20.60 % -16.77%
  YoY % 15.15% 181.52% -7.46% -93.37% 77.59% -5.97% -
  Horiz. % 33.20% 28.83% 10.24% 11.07% 166.99% 94.03% 100.00%
ROE 0.25 % 0.32 % 0.09 % 0.19 % 7.91 % 2.19 % 2.30 % -30.89%
  YoY % -21.87% 255.56% -52.63% -97.60% 261.19% -4.78% -
  Horiz. % 10.87% 13.91% 3.91% 8.26% 343.91% 95.22% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 6.08 6.67 7.29 13.49 34.89 17.16 14.67 -13.64%
  YoY % -8.85% -8.50% -45.96% -61.34% 103.32% 16.97% -
  Horiz. % 41.45% 45.47% 49.69% 91.96% 237.83% 116.97% 100.00%
EPS 0.36 0.44 0.13 0.29 11.87 2.94 2.87 -29.23%
  YoY % -18.18% 238.46% -55.17% -97.56% 303.74% 2.44% -
  Horiz. % 12.54% 15.33% 4.53% 10.10% 413.59% 102.44% 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 1.4200 1.4100 1.3800 1.5000 1.5000 1.3400 1.2500 2.15%
  YoY % 0.71% 2.17% -8.00% 0.00% 11.94% 7.20% -
  Horiz. % 113.60% 112.80% 110.40% 120.00% 120.00% 107.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 5.86 6.48 7.20 12.18 31.42 15.37 13.32 -12.78%
  YoY % -9.57% -10.00% -40.89% -61.23% 104.42% 15.39% -
  Horiz. % 43.99% 48.65% 54.05% 91.44% 235.89% 115.39% 100.00%
EPS 0.35 0.43 0.13 0.26 10.69 2.63 2.61 -28.43%
  YoY % -18.60% 230.77% -50.00% -97.57% 306.46% 0.77% -
  Horiz. % 13.41% 16.48% 4.98% 9.96% 409.58% 100.77% 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 1.3682 1.3701 1.3634 1.3549 1.3510 1.2002 1.1347 3.17%
  YoY % -0.14% 0.49% 0.63% 0.29% 12.56% 5.77% -
  Horiz. % 120.58% 120.75% 120.16% 119.41% 119.06% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.2800 0.3900 0.4550 0.6550 0.7800 0.8750 1.2000 -
P/RPS 4.61 5.85 6.24 4.86 2.24 5.10 8.18 -9.11%
  YoY % -21.20% -6.25% 28.40% 116.96% -56.08% -37.65% -
  Horiz. % 56.36% 71.52% 76.28% 59.41% 27.38% 62.35% 100.00%
P/EPS 77.76 87.66 356.80 224.98 6.57 29.76 41.81 10.88%
  YoY % -11.29% -75.43% 58.59% 3,324.35% -77.92% -28.82% -
  Horiz. % 185.98% 209.66% 853.38% 538.10% 15.71% 71.18% 100.00%
EY 1.29 1.14 0.28 0.44 15.22 3.36 2.39 -9.76%
  YoY % 13.16% 307.14% -36.36% -97.11% 352.98% 40.59% -
  Horiz. % 53.97% 47.70% 11.72% 18.41% 636.82% 140.59% 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 0.20 0.28 0.33 0.44 0.52 0.65 0.96 -22.99%
  YoY % -28.57% -15.15% -25.00% -15.38% -20.00% -32.29% -
  Horiz. % 20.83% 29.17% 34.38% 45.83% 54.17% 67.71% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 23/09/20 17/09/19 19/09/18 27/09/17 21/09/16 17/09/15 24/09/14 -
Price 0.3050 0.3650 0.4100 0.6500 0.7550 0.8600 1.1700 -
P/RPS 5.02 5.47 5.63 4.82 2.16 5.01 7.98 -7.43%
  YoY % -8.23% -2.84% 16.80% 123.15% -56.89% -37.22% -
  Horiz. % 62.91% 68.55% 70.55% 60.40% 27.07% 62.78% 100.00%
P/EPS 84.70 82.04 321.52 223.26 6.36 29.25 40.77 12.95%
  YoY % 3.24% -74.48% 44.01% 3,410.38% -78.26% -28.26% -
  Horiz. % 207.75% 201.23% 788.62% 547.61% 15.60% 71.74% 100.00%
EY 1.18 1.22 0.31 0.45 15.72 3.42 2.45 -11.45%
  YoY % -3.28% 293.55% -31.11% -97.14% 359.65% 39.59% -
  Horiz. % 48.16% 49.80% 12.65% 18.37% 641.63% 139.59% 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 0.21 0.26 0.30 0.43 0.50 0.64 0.94 -22.09%
  YoY % -19.23% -13.33% -30.23% -14.00% -21.87% -31.91% -
  Horiz. % 22.34% 27.66% 31.91% 45.74% 53.19% 68.09% 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
 
 

177  828  569  888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 PA 0.145-0.005 
 SAPNRG 0.120.00 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.28+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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS