Highlights

[GLOMAC] YoY Quarter Result on 2018-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     5.36%    YoY -     -24.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 104,613 61,512 55,764 109,932 83,985 146,054 86,294 3.26%
  YoY % 70.07% 10.31% -49.27% 30.89% -42.50% 69.25% -
  Horiz. % 121.23% 71.28% 64.62% 127.39% 97.32% 169.25% 100.00%
PBT 14,319 9,166 2,923 7,526 25,711 29,028 21,001 -6.18%
  YoY % 56.22% 213.58% -61.16% -70.73% -11.43% 38.22% -
  Horiz. % 68.18% 43.65% 13.92% 35.84% 122.43% 138.22% 100.00%
Tax -4,570 -2,903 -2,071 -5,448 -8,659 -9,531 -6,930 -6.70%
  YoY % -57.42% -40.17% 61.99% 37.08% 9.15% -37.53% -
  Horiz. % 65.95% 41.89% 29.88% 78.61% 124.95% 137.53% 100.00%
NP 9,749 6,263 852 2,078 17,052 19,497 14,071 -5.93%
  YoY % 55.66% 635.09% -59.00% -87.81% -12.54% 38.56% -
  Horiz. % 69.28% 44.51% 6.06% 14.77% 121.19% 138.56% 100.00%
NP to SH 9,107 5,589 1,062 1,406 18,248 17,530 13,173 -5.96%
  YoY % 62.95% 426.27% -24.47% -92.30% 4.10% 33.08% -
  Horiz. % 69.13% 42.43% 8.06% 10.67% 138.53% 133.08% 100.00%
Tax Rate 31.92 % 31.67 % 70.85 % 72.39 % 33.68 % 32.83 % 33.00 % -0.55%
  YoY % 0.79% -55.30% -2.13% 114.93% 2.59% -0.52% -
  Horiz. % 96.73% 95.97% 214.70% 219.36% 102.06% 99.48% 100.00%
Total Cost 94,864 55,249 54,912 107,854 66,933 126,557 72,223 4.65%
  YoY % 71.70% 0.61% -49.09% 61.14% -47.11% 75.23% -
  Horiz. % 131.35% 76.50% 76.03% 149.33% 92.68% 175.23% 100.00%
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 3.45%
  YoY % 1.10% 0.53% 1.16% -0.53% 12.00% 7.03% -
  Horiz. % 122.60% 121.27% 120.63% 119.25% 119.88% 107.03% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 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
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 3.45%
  YoY % 1.10% 0.53% 1.16% -0.53% 12.00% 7.03% -
  Horiz. % 122.60% 121.27% 120.63% 119.25% 119.88% 107.03% 100.00%
NOSH 768,337 776,150 788,841 722,242 721,264 715,510 727,790 0.91%
  YoY % -1.01% -1.61% 9.22% 0.14% 0.80% -1.69% -
  Horiz. % 105.57% 106.64% 108.39% 99.24% 99.10% 98.31% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 9.32 % 10.18 % 1.53 % 1.89 % 20.30 % 13.35 % 16.31 % -8.90%
  YoY % -8.45% 565.36% -19.05% -90.69% 52.06% -18.15% -
  Horiz. % 57.14% 62.42% 9.38% 11.59% 124.46% 81.85% 100.00%
ROE 0.82 % 0.51 % 0.10 % 0.13 % 1.69 % 1.81 % 1.46 % -9.16%
  YoY % 60.78% 410.00% -23.08% -92.31% -6.63% 23.97% -
  Horiz. % 56.16% 34.93% 6.85% 8.90% 115.75% 123.97% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 13.62 7.93 7.07 15.22 11.64 20.41 11.86 2.33%
  YoY % 71.75% 12.16% -53.55% 30.76% -42.97% 72.09% -
  Horiz. % 114.84% 66.86% 59.61% 128.33% 98.15% 172.09% 100.00%
EPS 1.19 0.72 0.13 0.19 2.53 2.45 1.81 -6.74%
  YoY % 65.28% 453.85% -31.58% -92.49% 3.27% 35.36% -
  Horiz. % 65.75% 39.78% 7.18% 10.50% 139.78% 135.36% 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 1.4400 1.4100 1.3800 1.4900 1.5000 1.3500 1.2400 2.52%
  YoY % 2.13% 2.17% -7.38% -0.67% 11.11% 8.87% -
  Horiz. % 116.13% 113.71% 111.29% 120.16% 120.97% 108.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 13.08 7.69 6.97 13.74 10.50 18.25 10.79 3.26%
  YoY % 70.09% 10.33% -49.27% 30.86% -42.47% 69.14% -
  Horiz. % 121.22% 71.27% 64.60% 127.34% 97.31% 169.14% 100.00%
EPS 1.14 0.70 0.13 0.18 2.28 2.19 1.65 -5.97%
  YoY % 62.86% 438.46% -27.78% -92.11% 4.11% 32.73% -
  Horiz. % 69.09% 42.42% 7.88% 10.91% 138.18% 132.73% 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 1.3829 1.3678 1.3606 1.3450 1.3522 1.2073 1.1279 3.45%
  YoY % 1.10% 0.53% 1.16% -0.53% 12.00% 7.04% -
  Horiz. % 122.61% 121.27% 120.63% 119.25% 119.89% 107.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.3000 0.3600 0.3950 0.6550 0.7700 0.9100 1.1100 -
P/RPS 2.20 4.54 5.59 4.30 6.61 4.46 9.36 -21.42%
  YoY % -51.54% -18.78% 30.00% -34.95% 48.21% -52.35% -
  Horiz. % 23.50% 48.50% 59.72% 45.94% 70.62% 47.65% 100.00%
P/EPS 25.31 49.99 293.40 336.46 30.43 37.14 61.33 -13.70%
  YoY % -49.37% -82.96% -12.80% 1,005.69% -18.07% -39.44% -
  Horiz. % 41.27% 81.51% 478.40% 548.61% 49.62% 60.56% 100.00%
EY 3.95 2.00 0.34 0.30 3.29 2.69 1.63 15.88%
  YoY % 97.50% 488.24% 13.33% -90.88% 22.30% 65.03% -
  Horiz. % 242.33% 122.70% 20.86% 18.40% 201.84% 165.03% 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 0.29 0.44 0.51 0.67 0.90 -21.52%
  YoY % -19.23% -10.34% -34.09% -13.73% -23.88% -25.56% -
  Horiz. % 23.33% 28.89% 32.22% 48.89% 56.67% 74.44% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 -
Price 0.3050 0.3650 0.4150 0.6250 0.7200 0.9050 1.0500 -
P/RPS 2.24 4.61 5.87 4.11 6.18 4.43 8.86 -20.46%
  YoY % -51.41% -21.47% 42.82% -33.50% 39.50% -50.00% -
  Horiz. % 25.28% 52.03% 66.25% 46.39% 69.75% 50.00% 100.00%
P/EPS 25.73 50.69 308.26 321.05 28.46 36.94 58.01 -12.66%
  YoY % -49.24% -83.56% -3.98% 1,028.07% -22.96% -36.32% -
  Horiz. % 44.35% 87.38% 531.39% 553.44% 49.06% 63.68% 100.00%
EY 3.89 1.97 0.32 0.31 3.51 2.71 1.72 14.56%
  YoY % 97.46% 515.63% 3.23% -91.17% 29.52% 57.56% -
  Horiz. % 226.16% 114.53% 18.60% 18.02% 204.07% 157.56% 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 0.42 0.48 0.67 0.85 -20.77%
  YoY % -19.23% -13.33% -28.57% -12.50% -28.36% -21.18% -
  Horiz. % 24.71% 30.59% 35.29% 49.41% 56.47% 78.82% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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