[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 322.8%
YoY- 305.99%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 584,081 563,864 670,810 1,005,680 616,603 569,576 538,102 5.62%
PBT 169,744 204,346 287,040 471,236 122,407 125,198 119,440 26.43%
Tax -60,535 -59,202 -79,984 -125,332 -36,747 -35,637 -32,806 50.49%
NP 109,209 145,144 207,056 345,904 85,660 89,561 86,634 16.70%
-
NP to SH 108,183 145,544 207,572 342,152 80,925 77,708 77,198 25.25%
-
Tax Rate 35.66% 28.97% 27.87% 26.60% 30.02% 28.46% 27.47% -
Total Cost 474,872 418,720 463,754 659,776 530,943 480,014 451,468 3.42%
-
Net Worth 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 968,562 0.48%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 10,840 14,401 - - 14,360 19,116 - -
Div Payout % 10.02% 9.90% - - 17.74% 24.60% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 968,562 0.48%
NOSH 727,821 727,821 720,235 720,623 718,003 716,863 717,453 0.96%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 18.70% 25.74% 30.87% 34.40% 13.89% 15.72% 16.10% -
ROE 11.09% 13.39% 19.21% 31.65% 8.17% 7.97% 7.97% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 80.82 78.30 93.14 139.56 85.88 79.45 75.00 5.11%
EPS 13.65 20.21 28.82 47.48 11.27 10.84 10.76 17.20%
DPS 1.50 2.00 0.00 0.00 2.00 2.67 0.00 -
NAPS 1.35 1.51 1.50 1.50 1.38 1.36 1.35 0.00%
Adjusted Per Share Value based on latest NOSH - 720,623
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 76.31 73.67 87.64 131.40 80.56 74.42 70.30 5.62%
EPS 14.13 19.02 27.12 44.70 10.57 10.15 10.09 25.19%
DPS 1.42 1.88 0.00 0.00 1.88 2.50 0.00 -
NAPS 1.2747 1.4206 1.4115 1.4123 1.2946 1.2738 1.2655 0.48%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.705 0.70 0.77 0.78 0.815 0.835 0.91 -
P/RPS 0.87 0.89 0.83 0.56 0.95 1.05 1.21 -19.75%
P/EPS 4.71 3.46 2.67 1.64 7.23 7.70 8.46 -32.34%
EY 21.23 28.87 37.43 60.87 13.83 12.98 11.82 47.81%
DY 2.13 2.86 0.00 0.00 2.45 3.19 0.00 -
P/NAPS 0.52 0.46 0.51 0.52 0.59 0.61 0.67 -15.55%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 -
Price 0.665 0.715 0.72 0.755 0.755 0.83 0.905 -
P/RPS 0.82 0.91 0.77 0.54 0.88 1.04 1.21 -22.86%
P/EPS 4.44 3.54 2.50 1.59 6.70 7.66 8.41 -34.70%
EY 22.51 28.27 40.03 62.89 14.93 13.06 11.89 53.09%
DY 2.26 2.80 0.00 0.00 2.65 3.21 0.00 -
P/NAPS 0.49 0.47 0.48 0.50 0.55 0.61 0.67 -18.84%

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