Highlights

[GLOMAC] YoY Quarter Result on 2016-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     -78.67%    YoY -     4.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 61,512 55,764 109,932 83,985 146,054 86,294 155,802 -14.34%
  YoY % 10.31% -49.27% 30.89% -42.50% 69.25% -44.61% -
  Horiz. % 39.48% 35.79% 70.56% 53.90% 93.74% 55.39% 100.00%
PBT 9,166 2,923 7,526 25,711 29,028 21,001 48,895 -24.34%
  YoY % 213.58% -61.16% -70.73% -11.43% 38.22% -57.05% -
  Horiz. % 18.75% 5.98% 15.39% 52.58% 59.37% 42.95% 100.00%
Tax -2,903 -2,071 -5,448 -8,659 -9,531 -6,930 -8,868 -16.98%
  YoY % -40.17% 61.99% 37.08% 9.15% -37.53% 21.85% -
  Horiz. % 32.74% 23.35% 61.43% 97.64% 107.48% 78.15% 100.00%
NP 6,263 852 2,078 17,052 19,497 14,071 40,027 -26.58%
  YoY % 635.09% -59.00% -87.81% -12.54% 38.56% -64.85% -
  Horiz. % 15.65% 2.13% 5.19% 42.60% 48.71% 35.15% 100.00%
NP to SH 5,589 1,062 1,406 18,248 17,530 13,173 39,201 -27.71%
  YoY % 426.27% -24.47% -92.30% 4.10% 33.08% -66.40% -
  Horiz. % 14.26% 2.71% 3.59% 46.55% 44.72% 33.60% 100.00%
Tax Rate 31.67 % 70.85 % 72.39 % 33.68 % 32.83 % 33.00 % 18.14 % 9.73%
  YoY % -55.30% -2.13% 114.93% 2.59% -0.52% 81.92% -
  Horiz. % 174.59% 390.57% 399.06% 185.67% 180.98% 181.92% 100.00%
Total Cost 55,249 54,912 107,854 66,933 126,557 72,223 115,775 -11.60%
  YoY % 0.61% -49.09% 61.14% -47.11% 75.23% -37.62% -
  Horiz. % 47.72% 47.43% 93.16% 57.81% 109.31% 62.38% 100.00%
Net Worth 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 858,203 4.13%
  YoY % 0.53% 1.16% -0.53% 12.00% 7.03% 5.16% -
  Horiz. % 127.52% 126.85% 125.39% 126.07% 112.55% 105.16% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 858,203 4.13%
  YoY % 0.53% 1.16% -0.53% 12.00% 7.03% 5.16% -
  Horiz. % 127.52% 126.85% 125.39% 126.07% 112.55% 105.16% 100.00%
NOSH 776,150 788,841 722,242 721,264 715,510 727,790 727,291 1.09%
  YoY % -1.61% 9.22% 0.14% 0.80% -1.69% 0.07% -
  Horiz. % 106.72% 108.46% 99.31% 99.17% 98.38% 100.07% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 10.18 % 1.53 % 1.89 % 20.30 % 13.35 % 16.31 % 25.69 % -14.29%
  YoY % 565.36% -19.05% -90.69% 52.06% -18.15% -36.51% -
  Horiz. % 39.63% 5.96% 7.36% 79.02% 51.97% 63.49% 100.00%
ROE 0.51 % 0.10 % 0.13 % 1.69 % 1.81 % 1.46 % 4.57 % -30.60%
  YoY % 410.00% -23.08% -92.31% -6.63% 23.97% -68.05% -
  Horiz. % 11.16% 2.19% 2.84% 36.98% 39.61% 31.95% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 7.93 7.07 15.22 11.64 20.41 11.86 21.42 -15.26%
  YoY % 12.16% -53.55% 30.76% -42.97% 72.09% -44.63% -
  Horiz. % 37.02% 33.01% 71.06% 54.34% 95.28% 55.37% 100.00%
EPS 0.72 0.13 0.19 2.53 2.45 1.81 5.39 -28.49%
  YoY % 453.85% -31.58% -92.49% 3.27% 35.36% -66.42% -
  Horiz. % 13.36% 2.41% 3.53% 46.94% 45.45% 33.58% 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 1.4900 1.5000 1.3500 1.2400 1.1800 3.01%
  YoY % 2.17% -7.38% -0.67% 11.11% 8.87% 5.08% -
  Horiz. % 119.49% 116.95% 126.27% 127.12% 114.41% 105.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 7.69 6.97 13.74 10.50 18.25 10.79 19.47 -14.34%
  YoY % 10.33% -49.27% 30.86% -42.47% 69.14% -44.58% -
  Horiz. % 39.50% 35.80% 70.57% 53.93% 93.73% 55.42% 100.00%
EPS 0.70 0.13 0.18 2.28 2.19 1.65 4.90 -27.69%
  YoY % 438.46% -27.78% -92.11% 4.11% 32.73% -66.33% -
  Horiz. % 14.29% 2.65% 3.67% 46.53% 44.69% 33.67% 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 1.3678 1.3606 1.3450 1.3522 1.2073 1.1279 1.0726 4.13%
  YoY % 0.53% 1.16% -0.53% 12.00% 7.04% 5.16% -
  Horiz. % 127.52% 126.85% 125.40% 126.07% 112.56% 105.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.3600 0.3950 0.6550 0.7700 0.9100 1.1100 1.1300 -
P/RPS 4.54 5.59 4.30 6.61 4.46 9.36 5.27 -2.45%
  YoY % -18.78% 30.00% -34.95% 48.21% -52.35% 77.61% -
  Horiz. % 86.15% 106.07% 81.59% 125.43% 84.63% 177.61% 100.00%
P/EPS 49.99 293.40 336.46 30.43 37.14 61.33 20.96 15.58%
  YoY % -82.96% -12.80% 1,005.69% -18.07% -39.44% 192.60% -
  Horiz. % 238.50% 1,399.81% 1,605.25% 145.18% 177.19% 292.60% 100.00%
EY 2.00 0.34 0.30 3.29 2.69 1.63 4.77 -13.48%
  YoY % 488.24% 13.33% -90.88% 22.30% 65.03% -65.83% -
  Horiz. % 41.93% 7.13% 6.29% 68.97% 56.39% 34.17% 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 0.29 0.44 0.51 0.67 0.90 0.96 -19.56%
  YoY % -10.34% -34.09% -13.73% -23.88% -25.56% -6.25% -
  Horiz. % 27.08% 30.21% 45.83% 53.12% 69.79% 93.75% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 03/12/13 -
Price 0.3650 0.4150 0.6250 0.7200 0.9050 1.0500 1.1000 -
P/RPS 4.61 5.87 4.11 6.18 4.43 8.86 5.13 -1.76%
  YoY % -21.47% 42.82% -33.50% 39.50% -50.00% 72.71% -
  Horiz. % 89.86% 114.42% 80.12% 120.47% 86.35% 172.71% 100.00%
P/EPS 50.69 308.26 321.05 28.46 36.94 58.01 20.41 16.36%
  YoY % -83.56% -3.98% 1,028.07% -22.96% -36.32% 184.22% -
  Horiz. % 248.36% 1,510.34% 1,573.00% 139.44% 180.99% 284.22% 100.00%
EY 1.97 0.32 0.31 3.51 2.71 1.72 4.90 -14.08%
  YoY % 515.63% 3.23% -91.17% 29.52% 57.56% -64.90% -
  Horiz. % 40.20% 6.53% 6.33% 71.63% 55.31% 35.10% 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 0.42 0.48 0.67 0.85 0.93 -19.13%
  YoY % -13.33% -28.57% -12.50% -28.36% -21.18% -8.60% -
  Horiz. % 27.96% 32.26% 45.16% 51.61% 72.04% 91.40% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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