[GLOMAC] YoY TTM Result on 2016-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 273,337 404,715 584,081 616,603 473,254 676,661 680,934 -14.11% YoY % -32.46% -30.71% -5.27% 30.29% -30.06% -0.63% - Horiz. % 40.14% 59.44% 85.78% 90.55% 69.50% 99.37% 100.00%
PBT 37,651 55,184 169,744 122,407 142,818 157,281 153,518 -20.87% YoY % -31.77% -67.49% 38.67% -14.29% -9.20% 2.45% - Horiz. % 24.53% 35.95% 110.57% 79.73% 93.03% 102.45% 100.00%
Tax -23,528 -21,973 -60,535 -36,747 -47,266 -44,393 -45,264 -10.33% YoY % -7.08% 63.70% -64.73% 22.25% -6.47% 1.92% - Horiz. % 51.98% 48.54% 133.74% 81.18% 104.42% 98.08% 100.00%
NP 14,123 33,211 109,209 85,660 95,552 112,888 108,254 -28.77% YoY % -57.47% -69.59% 27.49% -10.35% -15.36% 4.28% - Horiz. % 13.05% 30.68% 100.88% 79.13% 88.27% 104.28% 100.00%
NP to SH 13,601 30,917 108,193 80,925 87,016 108,380 102,274 -28.54% YoY % -56.01% -71.42% 33.70% -7.00% -19.71% 5.97% - Horiz. % 13.30% 30.23% 105.79% 79.13% 85.08% 105.97% 100.00%
Tax Rate 62.49 % 39.82 % 35.66 % 30.02 % 33.10 % 28.23 % 29.48 % 13.33% YoY % 56.93% 11.67% 18.79% -9.31% 17.25% -4.24% - Horiz. % 211.97% 135.07% 120.96% 101.83% 112.28% 95.76% 100.00%
Total Cost 259,214 371,504 474,872 530,943 377,702 563,773 572,680 -12.37% YoY % -30.23% -21.77% -10.56% 40.57% -33.00% -1.56% - Horiz. % 45.26% 64.87% 82.92% 92.71% 65.95% 98.44% 100.00%
Net Worth 1,089,863 1,091,977 975,605 995,052 943,393 888,143 760,756 6.17% YoY % -0.19% 11.93% -1.95% 5.48% 6.22% 16.74% - Horiz. % 143.26% 143.54% 128.24% 130.80% 124.01% 116.74% 100.00%
Dividend 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 6,227 0 21,641 28,787 30,690 35,669 48,305 -28.91% YoY % 0.00% 0.00% -24.82% -6.20% -13.96% -26.16% - Horiz. % 12.89% 0.00% 44.80% 59.60% 63.53% 73.84% 100.00%
Div Payout % 45.79 % - % 20.00 % 35.57 % 35.27 % 32.91 % 47.23 % -0.51% YoY % 0.00% 0.00% -43.77% 0.85% 7.17% -30.32% - Horiz. % 96.95% 0.00% 42.35% 75.31% 74.68% 69.68% 100.00%
Equity 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 1,089,863 1,091,977 975,605 995,052 943,393 888,143 760,756 6.17% YoY % -0.19% 11.93% -1.95% 5.48% 6.22% 16.74% - Horiz. % 143.26% 143.54% 128.24% 130.80% 124.01% 116.74% 100.00%
NOSH 778,474 791,288 722,671 721,052 720,147 727,986 760,756 0.38% YoY % -1.62% 9.49% 0.22% 0.13% -1.08% -4.31% - Horiz. % 102.33% 104.01% 94.99% 94.78% 94.66% 95.69% 100.00%
Ratio Analysis 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 5.17 % 8.21 % 18.70 % 13.89 % 20.19 % 16.68 % 15.90 % -17.07% YoY % -37.03% -56.10% 34.63% -31.20% 21.04% 4.91% - Horiz. % 32.52% 51.64% 117.61% 87.36% 126.98% 104.91% 100.00%
ROE 1.25 % 2.83 % 11.09 % 8.13 % 9.22 % 12.20 % 13.44 % -32.68% YoY % -55.83% -74.48% 36.41% -11.82% -24.43% -9.23% - Horiz. % 9.30% 21.06% 82.51% 60.49% 68.60% 90.77% 100.00%
Per Share 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 35.11 51.15 80.82 85.51 65.72 92.95 89.51 -14.44% YoY % -31.36% -36.71% -5.48% 30.11% -29.30% 3.84% - Horiz. % 39.22% 57.14% 90.29% 95.53% 73.42% 103.84% 100.00%
EPS 1.75 3.91 14.97 11.22 12.08 14.89 13.44 -28.80% YoY % -55.24% -73.88% 33.42% -7.12% -18.87% 10.79% - Horiz. % 13.02% 29.09% 111.38% 83.48% 89.88% 110.79% 100.00%
DPS 0.80 0.00 3.00 4.00 4.25 4.90 6.35 -29.19% YoY % 0.00% 0.00% -25.00% -5.88% -13.27% -22.83% - Horiz. % 12.60% 0.00% 47.24% 62.99% 66.93% 77.17% 100.00%
NAPS 1.4000 1.3800 1.3500 1.3800 1.3100 1.2200 1.0000 5.77% YoY % 1.45% 2.22% -2.17% 5.34% 7.38% 22.00% - Horiz. % 140.00% 138.00% 135.00% 138.00% 131.00% 122.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 34.16 50.58 73.00 77.07 59.15 84.57 85.11 -14.11% YoY % -32.46% -30.71% -5.28% 30.30% -30.06% -0.63% - Horiz. % 40.14% 59.43% 85.77% 90.55% 69.50% 99.37% 100.00%
EPS 1.70 3.86 13.52 10.11 10.88 13.55 12.78 -28.54% YoY % -55.96% -71.45% 33.73% -7.08% -19.70% 6.03% - Horiz. % 13.30% 30.20% 105.79% 79.11% 85.13% 106.03% 100.00%
DPS 0.78 0.00 2.70 3.60 3.84 4.46 6.04 -28.89% YoY % 0.00% 0.00% -25.00% -6.25% -13.90% -26.16% - Horiz. % 12.91% 0.00% 44.70% 59.60% 63.58% 73.84% 100.00%
NAPS 1.3622 1.3648 1.2194 1.2437 1.1791 1.1101 0.9508 6.17% YoY % -0.19% 11.92% -1.95% 5.48% 6.22% 16.75% - Horiz. % 143.27% 143.54% 128.25% 130.81% 124.01% 116.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.3800 0.4900 0.7050 0.8150 0.9600 1.1000 0.9400 -
P/RPS 1.08 0.96 0.87 0.95 1.46 1.18 1.05 0.47% YoY % 12.50% 10.34% -8.42% -34.93% 23.73% 12.38% - Horiz. % 102.86% 91.43% 82.86% 90.48% 139.05% 112.38% 100.00%
P/EPS 21.75 12.54 4.71 7.26 7.94 7.39 6.99 20.82% YoY % 73.44% 166.24% -35.12% -8.56% 7.44% 5.72% - Horiz. % 311.16% 179.40% 67.38% 103.86% 113.59% 105.72% 100.00%
EY 4.60 7.97 21.24 13.77 12.59 13.53 14.30 -17.22% YoY % -42.28% -62.48% 54.25% 9.37% -6.95% -5.38% - Horiz. % 32.17% 55.73% 148.53% 96.29% 88.04% 94.62% 100.00%
DY 2.11 0.00 4.26 4.91 4.43 4.45 6.75 -17.61% YoY % 0.00% 0.00% -13.24% 10.84% -0.45% -34.07% - Horiz. % 31.26% 0.00% 63.11% 72.74% 65.63% 65.93% 100.00%
P/NAPS 0.27 0.36 0.52 0.59 0.73 0.90 0.94 -18.76% YoY % -25.00% -30.77% -11.86% -19.18% -18.89% -4.26% - Horiz. % 28.72% 38.30% 55.32% 62.77% 77.66% 95.74% 100.00%
Price Multiplier on Announcement Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 06/06/18 21/06/17 15/06/16 24/06/15 18/06/14 25/06/13 -
Price 0.3800 0.4750 0.6650 0.7550 0.7950 1.0500 1.0900 -
P/RPS 1.08 0.93 0.82 0.88 1.21 1.13 1.22 -2.01% YoY % 16.13% 13.41% -6.82% -27.27% 7.08% -7.38% - Horiz. % 88.52% 76.23% 67.21% 72.13% 99.18% 92.62% 100.00%
P/EPS 21.75 12.16 4.44 6.73 6.58 7.05 8.11 17.86% YoY % 78.87% 173.87% -34.03% 2.28% -6.67% -13.07% - Horiz. % 268.19% 149.94% 54.75% 82.98% 81.13% 86.93% 100.00%
EY 4.60 8.23 22.51 14.87 15.20 14.18 12.33 -15.15% YoY % -44.11% -63.44% 51.38% -2.17% 7.19% 15.00% - Horiz. % 37.31% 66.75% 182.56% 120.60% 123.28% 115.00% 100.00%
DY 2.11 0.00 4.51 5.30 5.35 4.67 5.83 -15.58% YoY % 0.00% 0.00% -14.91% -0.93% 14.56% -19.90% - Horiz. % 36.19% 0.00% 77.36% 90.91% 91.77% 80.10% 100.00%
P/NAPS 0.27 0.34 0.49 0.55 0.61 0.86 1.09 -20.74% YoY % -20.59% -30.61% -10.91% -9.84% -29.07% -21.10% - Horiz. % 24.77% 31.19% 44.95% 50.46% 55.96% 78.90% 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.
Comment
GLOMAC - Q4 FY2016.pdf 
