[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 0.66%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 670,810 1,005,680 616,603 569,576 538,102 491,988 473,254 26.05%
PBT 287,040 471,236 122,407 125,198 119,440 122,768 142,817 58.92%
Tax -79,984 -125,332 -36,747 -35,637 -32,806 -27,488 -47,266 41.77%
NP 207,056 345,904 85,660 89,561 86,634 95,280 95,551 67.06%
-
NP to SH 207,572 342,152 80,925 77,708 77,198 84,276 87,015 78.06%
-
Tax Rate 27.87% 26.60% 30.02% 28.46% 27.47% 22.39% 33.10% -
Total Cost 463,754 659,776 530,943 480,014 451,468 396,708 377,703 14.59%
-
Net Worth 1,080,353 1,080,935 990,844 974,934 968,562 960,287 949,114 8.97%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - 14,360 19,116 - - 30,791 -
Div Payout % - - 17.74% 24.60% - - 35.39% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,080,353 1,080,935 990,844 974,934 968,562 960,287 949,114 8.97%
NOSH 720,235 720,623 718,003 716,863 717,453 716,632 724,515 -0.39%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 30.87% 34.40% 13.89% 15.72% 16.10% 19.37% 20.19% -
ROE 19.21% 31.65% 8.17% 7.97% 7.97% 8.78% 9.17% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 93.14 139.56 85.88 79.45 75.00 68.65 65.32 26.54%
EPS 28.82 47.48 11.27 10.84 10.76 11.76 12.01 78.76%
DPS 0.00 0.00 2.00 2.67 0.00 0.00 4.25 -
NAPS 1.50 1.50 1.38 1.36 1.35 1.34 1.31 9.40%
Adjusted Per Share Value based on latest NOSH - 718,321
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 87.64 131.40 80.56 74.42 70.30 64.28 61.83 26.05%
EPS 27.12 44.70 10.57 10.15 10.09 11.01 11.37 78.05%
DPS 0.00 0.00 1.88 2.50 0.00 0.00 4.02 -
NAPS 1.4115 1.4123 1.2946 1.2738 1.2655 1.2546 1.24 8.97%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.77 0.78 0.815 0.835 0.91 0.875 0.96 -
P/RPS 0.83 0.56 0.95 1.05 1.21 1.27 1.47 -31.56%
P/EPS 2.67 1.64 7.23 7.70 8.46 7.44 7.99 -51.68%
EY 37.43 60.87 13.83 12.98 11.82 13.44 12.51 106.95%
DY 0.00 0.00 2.45 3.19 0.00 0.00 4.43 -
P/NAPS 0.51 0.52 0.59 0.61 0.67 0.65 0.73 -21.17%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 17/09/15 24/06/15 -
Price 0.72 0.755 0.755 0.83 0.905 0.86 0.795 -
P/RPS 0.77 0.54 0.88 1.04 1.21 1.25 1.22 -26.31%
P/EPS 2.50 1.59 6.70 7.66 8.41 7.31 6.62 -47.59%
EY 40.03 62.89 14.93 13.06 11.89 13.67 15.11 90.89%
DY 0.00 0.00 2.65 3.21 0.00 0.00 5.35 -
P/NAPS 0.48 0.50 0.55 0.61 0.67 0.64 0.61 -14.70%

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