Highlights

[GLOMAC] YoY Quarter Result on 2013-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 03-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     62.44%    YoY -     63.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 83,985 146,054 86,294 155,802 124,403 134,834 140,897 -8.25%
  YoY % -42.50% 69.25% -44.61% 25.24% -7.74% -4.30% -
  Horiz. % 59.61% 103.66% 61.25% 110.58% 88.29% 95.70% 100.00%
PBT 25,711 29,028 21,001 48,895 33,644 34,278 32,043 -3.60%
  YoY % -11.43% 38.22% -57.05% 45.33% -1.85% 6.98% -
  Horiz. % 80.24% 90.59% 65.54% 152.59% 105.00% 106.98% 100.00%
Tax -8,659 -9,531 -6,930 -8,868 -8,354 -6,930 -7,902 1.53%
  YoY % 9.15% -37.53% 21.85% -6.15% -20.55% 12.30% -
  Horiz. % 109.58% 120.62% 87.70% 112.22% 105.72% 87.70% 100.00%
NP 17,052 19,497 14,071 40,027 25,290 27,348 24,141 -5.62%
  YoY % -12.54% 38.56% -64.85% 58.27% -7.53% 13.28% -
  Horiz. % 70.64% 80.76% 58.29% 165.81% 104.76% 113.28% 100.00%
NP to SH 18,248 17,530 13,173 39,201 23,924 23,776 15,880 2.34%
  YoY % 4.10% 33.08% -66.40% 63.86% 0.62% 49.72% -
  Horiz. % 114.91% 110.39% 82.95% 246.86% 150.65% 149.72% 100.00%
Tax Rate 33.68 % 32.83 % 33.00 % 18.14 % 24.83 % 20.22 % 24.66 % 5.33%
  YoY % 2.59% -0.52% 81.92% -26.94% 22.80% -18.00% -
  Horiz. % 136.58% 133.13% 133.82% 73.56% 100.69% 82.00% 100.00%
Total Cost 66,933 126,557 72,223 115,775 99,113 107,486 116,756 -8.85%
  YoY % -47.11% 75.23% -37.62% 16.81% -7.79% -7.94% -
  Horiz. % 57.33% 108.39% 61.86% 99.16% 84.89% 92.06% 100.00%
Net Worth 1,081,897 965,938 902,459 858,203 724,555 617,709 572,147 11.19%
  YoY % 12.00% 7.03% 5.16% 18.45% 17.30% 7.96% -
  Horiz. % 189.09% 168.83% 157.73% 150.00% 126.64% 107.96% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,081,897 965,938 902,459 858,203 724,555 617,709 572,147 11.19%
  YoY % 12.00% 7.03% 5.16% 18.45% 17.30% 7.96% -
  Horiz. % 189.09% 168.83% 157.73% 150.00% 126.64% 107.96% 100.00%
NOSH 721,264 715,510 727,790 727,291 683,542 582,745 291,911 16.26%
  YoY % 0.80% -1.69% 0.07% 6.40% 17.30% 99.63% -
  Horiz. % 247.08% 245.11% 249.32% 249.15% 234.16% 199.63% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 20.30 % 13.35 % 16.31 % 25.69 % 20.33 % 20.28 % 17.13 % 2.87%
  YoY % 52.06% -18.15% -36.51% 26.36% 0.25% 18.39% -
  Horiz. % 118.51% 77.93% 95.21% 149.97% 118.68% 118.39% 100.00%
ROE 1.69 % 1.81 % 1.46 % 4.57 % 3.30 % 3.85 % 2.78 % -7.95%
  YoY % -6.63% 23.97% -68.05% 38.48% -14.29% 38.49% -
  Horiz. % 60.79% 65.11% 52.52% 164.39% 118.71% 138.49% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 11.64 20.41 11.86 21.42 18.20 23.14 48.27 -21.09%
  YoY % -42.97% 72.09% -44.63% 17.69% -21.35% -52.06% -
  Horiz. % 24.11% 42.28% 24.57% 44.38% 37.70% 47.94% 100.00%
EPS 2.53 2.45 1.81 5.39 3.50 4.08 5.44 -11.97%
  YoY % 3.27% 35.36% -66.42% 54.00% -14.22% -25.00% -
  Horiz. % 46.51% 45.04% 33.27% 99.08% 64.34% 75.00% 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 1.5000 1.3500 1.2400 1.1800 1.0600 1.0600 1.9600 -4.36%
  YoY % 11.11% 8.87% 5.08% 11.32% 0.00% -45.92% -
  Horiz. % 76.53% 68.88% 63.27% 60.20% 54.08% 54.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.50 18.25 10.79 19.47 15.55 16.85 17.61 -8.25%
  YoY % -42.47% 69.14% -44.58% 25.21% -7.72% -4.32% -
  Horiz. % 59.63% 103.63% 61.27% 110.56% 88.30% 95.68% 100.00%
EPS 2.28 2.19 1.65 4.90 2.99 2.97 1.98 2.38%
  YoY % 4.11% 32.73% -66.33% 63.88% 0.67% 50.00% -
  Horiz. % 115.15% 110.61% 83.33% 247.47% 151.01% 150.00% 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 1.3522 1.2073 1.1279 1.0726 0.9056 0.7721 0.7151 11.19%
  YoY % 12.00% 7.04% 5.16% 18.44% 17.29% 7.97% -
  Horiz. % 189.09% 168.83% 157.73% 149.99% 126.64% 107.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.7700 0.9100 1.1100 1.1300 0.8500 0.8500 0.8000 -
P/RPS 6.61 4.46 9.36 5.27 4.67 3.67 1.66 25.87%
  YoY % 48.21% -52.35% 77.61% 12.85% 27.25% 121.08% -
  Horiz. % 398.19% 268.67% 563.86% 317.47% 281.33% 221.08% 100.00%
P/EPS 30.43 37.14 61.33 20.96 24.29 20.83 14.71 12.87%
  YoY % -18.07% -39.44% 192.60% -13.71% 16.61% 41.60% -
  Horiz. % 206.87% 252.48% 416.93% 142.49% 165.13% 141.60% 100.00%
EY 3.29 2.69 1.63 4.77 4.12 4.80 6.80 -11.39%
  YoY % 22.30% 65.03% -65.83% 15.78% -14.17% -29.41% -
  Horiz. % 48.38% 39.56% 23.97% 70.15% 60.59% 70.59% 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 0.51 0.67 0.90 0.96 0.80 0.80 0.41 3.70%
  YoY % -23.88% -25.56% -6.25% 20.00% 0.00% 95.12% -
  Horiz. % 124.39% 163.41% 219.51% 234.15% 195.12% 195.12% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 02/12/10 -
Price 0.7200 0.9050 1.0500 1.1000 0.8100 0.8200 0.8500 -
P/RPS 6.18 4.43 8.86 5.13 4.45 3.54 1.76 23.26%
  YoY % 39.50% -50.00% 72.71% 15.28% 25.71% 101.14% -
  Horiz. % 351.14% 251.70% 503.41% 291.48% 252.84% 201.14% 100.00%
P/EPS 28.46 36.94 58.01 20.41 23.14 20.10 15.63 10.49%
  YoY % -22.96% -36.32% 184.22% -11.80% 15.12% 28.60% -
  Horiz. % 182.09% 236.34% 371.15% 130.58% 148.05% 128.60% 100.00%
EY 3.51 2.71 1.72 4.90 4.32 4.98 6.40 -9.52%
  YoY % 29.52% 57.56% -64.90% 13.43% -13.25% -22.19% -
  Horiz. % 54.84% 42.34% 26.88% 76.56% 67.50% 77.81% 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 0.48 0.67 0.85 0.93 0.76 0.77 0.43 1.85%
  YoY % -28.36% -21.18% -8.60% 22.37% -1.30% 79.07% -
  Horiz. % 111.63% 155.81% 197.67% 216.28% 176.74% 179.07% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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