[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -75.58%
YoY- -37.75%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 259,489 247,872 208,460 115,360 366,309 334,500 302,972 -9.83%
PBT 57,513 43,277 46,562 15,080 57,678 48,982 39,146 29.32%
Tax -16,567 -14,185 -17,144 -5,936 -25,832 -15,674 -13,240 16.16%
NP 40,946 29,092 29,418 9,144 31,846 33,308 25,906 35.80%
-
NP to SH 36,488 28,500 26,504 6,912 28,307 31,384 23,766 33.18%
-
Tax Rate 28.81% 32.78% 36.82% 39.36% 44.79% 32.00% 33.82% -
Total Cost 218,543 218,780 179,042 106,216 334,463 301,192 277,066 -14.66%
-
Net Worth 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 2.28%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 11,520 - - - 7,662 - - -
Div Payout % 31.57% - - - 27.07% - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 2.28%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 15.78% 11.74% 14.11% 7.93% 8.69% 9.96% 8.55% -
ROE 3.19% 2.52% 2.35% 0.62% 2.55% 2.82% 2.15% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 33.78 32.27 27.14 15.02 47.80 43.66 39.43 -9.82%
EPS 4.75 3.71 3.46 0.92 3.69 4.08 3.08 33.58%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.49 1.47 1.47 1.45 1.45 1.45 1.44 2.30%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 33.90 32.39 27.24 15.07 47.86 43.70 39.58 -9.83%
EPS 4.77 3.72 3.46 0.90 3.70 4.10 3.11 33.10%
DPS 1.51 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.4952 1.4751 1.4751 1.4549 1.4517 1.4516 1.4456 2.28%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.355 0.33 0.385 0.33 0.345 0.30 0.30 -
P/RPS 1.05 1.02 1.42 2.20 0.72 0.69 0.76 24.11%
P/EPS 7.47 8.89 11.16 36.67 9.34 7.32 9.70 -16.02%
EY 13.38 11.24 8.96 2.73 10.71 13.65 10.31 19.03%
DY 4.23 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 0.24 0.22 0.26 0.23 0.24 0.21 0.21 9.33%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 29/11/21 22/09/21 28/07/21 25/03/21 25/11/20 -
Price 0.305 0.325 0.325 0.335 0.35 0.36 0.305 -
P/RPS 0.90 1.01 1.20 2.23 0.73 0.82 0.77 10.99%
P/EPS 6.42 8.76 9.42 37.22 9.47 8.79 9.86 -24.93%
EY 15.58 11.42 10.62 2.69 10.55 11.38 10.14 33.25%
DY 4.92 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.20 0.22 0.22 0.23 0.24 0.25 0.21 -3.20%

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