[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2020 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -11.69%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 366,309 334,500 302,972 187,492 245,795 249,874 226,764 37.71%
PBT 57,678 48,982 39,146 21,016 19,970 33,620 27,812 62.69%
Tax -25,832 -15,674 -13,240 -8,200 -2,596 -1,126 -9,120 100.31%
NP 31,846 33,308 25,906 12,816 17,374 32,493 18,692 42.69%
-
NP to SH 28,307 31,384 23,766 11,104 12,574 28,252 18,096 34.79%
-
Tax Rate 44.79% 32.00% 33.82% 39.02% 13.00% 3.35% 32.79% -
Total Cost 334,463 301,192 277,066 174,676 228,421 217,381 208,072 37.26%
-
Net Worth 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1.01%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 7,662 - - - 7,739 - - -
Div Payout % 27.07% - - - 61.55% - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1.01%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 8.69% 9.96% 8.55% 6.84% 7.07% 13.00% 8.24% -
ROE 2.55% 2.82% 2.15% 1.01% 1.14% 2.56% 1.65% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 47.80 43.66 39.43 24.32 31.76 32.20 29.22 38.87%
EPS 3.69 4.08 3.08 1.44 1.62 3.64 2.32 36.29%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.45 1.45 1.44 1.42 1.42 1.42 1.41 1.88%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 47.86 43.70 39.58 24.50 32.11 32.65 29.63 37.70%
EPS 3.70 4.10 3.11 1.45 1.64 3.69 2.36 34.99%
DPS 1.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.4517 1.4516 1.4456 1.4303 1.4359 1.4396 1.4298 1.01%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.345 0.30 0.30 0.28 0.305 0.35 0.36 -
P/RPS 0.72 0.69 0.76 1.15 0.96 1.09 1.23 -30.04%
P/EPS 9.34 7.32 9.70 19.44 18.77 9.61 15.44 -28.49%
EY 10.71 13.65 10.31 5.14 5.33 10.40 6.48 39.83%
DY 2.90 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.24 0.21 0.21 0.20 0.21 0.25 0.26 -5.20%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 28/07/21 25/03/21 25/11/20 23/09/20 14/07/20 25/03/20 25/11/19 -
Price 0.35 0.36 0.305 0.305 0.285 0.275 0.365 -
P/RPS 0.73 0.82 0.77 1.25 0.90 0.85 1.25 -30.15%
P/EPS 9.47 8.79 9.86 21.18 17.54 7.55 15.66 -28.51%
EY 10.55 11.38 10.14 4.72 5.70 13.24 6.39 39.73%
DY 2.86 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.24 0.25 0.21 0.21 0.20 0.19 0.26 -5.20%

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