[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -86.96%
YoY- -52.09%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 273,337 256,536 226,740 230,424 404,715 416,736 414,836 -24.33%
PBT 37,651 18,081 10,440 9,188 55,183 30,456 28,842 19.50%
Tax -23,528 -12,629 -6,306 -4,328 -21,974 -20,204 -20,240 10.58%
NP 14,123 5,452 4,134 4,860 33,209 10,252 8,602 39.29%
-
NP to SH 13,601 4,669 4,140 4,032 30,915 10,420 7,020 55.60%
-
Tax Rate 62.49% 69.85% 60.40% 47.10% 39.82% 66.34% 70.18% -
Total Cost 259,214 251,084 222,606 225,564 371,506 406,484 406,234 -25.94%
-
Net Worth 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 0.85%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 6,227 - - - - - - -
Div Payout % 45.79% - - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 0.85%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 727,821 6.53%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 5.17% 2.13% 1.82% 2.11% 8.21% 2.46% 2.07% -
ROE 1.25% 0.43% 0.38% 0.37% 2.83% 0.97% 0.65% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 35.11 32.81 28.74 29.15 51.15 52.63 57.44 -28.04%
EPS 1.73 0.59 0.52 0.52 3.90 1.31 0.98 46.21%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.38 1.38 1.38 1.35 1.49 -4.07%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 35.71 33.52 29.62 30.11 52.88 54.45 54.20 -24.34%
EPS 1.78 0.61 0.54 0.53 4.04 1.36 0.92 55.45%
DPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4239 1.4199 1.4223 1.4252 1.4267 1.3966 1.406 0.84%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.38 0.37 0.395 0.455 0.49 0.53 0.655 -
P/RPS 1.08 1.13 1.37 1.56 0.96 1.01 1.14 -3.54%
P/EPS 21.75 61.95 75.26 89.20 12.54 40.27 67.39 -53.04%
EY 4.60 1.61 1.33 1.12 7.97 2.48 1.48 113.41%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.33 0.36 0.39 0.44 -27.85%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 -
Price 0.38 0.38 0.415 0.41 0.475 0.525 0.625 -
P/RPS 1.08 1.16 1.44 1.41 0.93 1.00 1.09 -0.61%
P/EPS 21.75 63.63 79.07 80.38 12.16 39.89 64.30 -51.54%
EY 4.60 1.57 1.26 1.24 8.23 2.51 1.56 106.03%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.30 0.30 0.34 0.39 0.42 -25.57%

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