[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2021 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -9.8%
YoY- 125.12%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 247,872 208,460 115,360 366,309 334,500 302,972 187,492 20.39%
PBT 43,277 46,562 15,080 57,678 48,982 39,146 21,016 61.64%
Tax -14,185 -17,144 -5,936 -25,832 -15,674 -13,240 -8,200 43.96%
NP 29,092 29,418 9,144 31,846 33,308 25,906 12,816 72.46%
-
NP to SH 28,500 26,504 6,912 28,307 31,384 23,766 11,104 87.13%
-
Tax Rate 32.78% 36.82% 39.36% 44.79% 32.00% 33.82% 39.02% -
Total Cost 218,780 179,042 106,216 334,463 301,192 277,066 174,676 16.14%
-
Net Worth 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 2.07%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - 7,662 - - - -
Div Payout % - - - 27.07% - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 2.07%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 11.74% 14.11% 7.93% 8.69% 9.96% 8.55% 6.84% -
ROE 2.52% 2.35% 0.62% 2.55% 2.82% 2.15% 1.01% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 32.27 27.14 15.02 47.80 43.66 39.43 24.32 20.68%
EPS 3.71 3.46 0.92 3.69 4.08 3.08 1.44 87.61%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.45 1.45 1.44 1.42 2.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 32.39 27.24 15.07 47.86 43.70 39.58 24.50 20.39%
EPS 3.72 3.46 0.90 3.70 4.10 3.11 1.45 87.08%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.4751 1.4751 1.4549 1.4517 1.4516 1.4456 1.4303 2.07%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.33 0.385 0.33 0.345 0.30 0.30 0.28 -
P/RPS 1.02 1.42 2.20 0.72 0.69 0.76 1.15 -7.66%
P/EPS 8.89 11.16 36.67 9.34 7.32 9.70 19.44 -40.55%
EY 11.24 8.96 2.73 10.71 13.65 10.31 5.14 68.23%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.23 0.24 0.21 0.21 0.20 6.54%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 29/11/21 22/09/21 28/07/21 25/03/21 25/11/20 23/09/20 -
Price 0.325 0.325 0.335 0.35 0.36 0.305 0.305 -
P/RPS 1.01 1.20 2.23 0.73 0.82 0.77 1.25 -13.21%
P/EPS 8.76 9.42 37.22 9.47 8.79 9.86 21.18 -44.39%
EY 11.42 10.62 2.69 10.55 11.38 10.14 4.72 79.93%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.23 0.24 0.25 0.21 0.21 3.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment