[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -39.33%
YoY- 168.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 389,944 584,081 563,864 670,810 1,005,680 616,603 569,576 -22.33%
PBT 27,580 169,744 204,346 287,040 471,236 122,407 125,198 -63.55%
Tax -18,688 -60,535 -59,202 -79,984 -125,332 -36,747 -35,637 -34.99%
NP 8,892 109,209 145,144 207,056 345,904 85,660 89,561 -78.58%
-
NP to SH 8,416 108,183 145,544 207,572 342,152 80,925 77,708 -77.30%
-
Tax Rate 67.76% 35.66% 28.97% 27.87% 26.60% 30.02% 28.46% -
Total Cost 381,052 474,872 418,720 463,754 659,776 530,943 480,014 -14.27%
-
Net Worth 1,084,003 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 7.33%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 10,840 14,401 - - 14,360 19,116 -
Div Payout % - 10.02% 9.90% - - 17.74% 24.60% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,084,003 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 7.33%
NOSH 727,821 727,821 727,821 720,235 720,623 718,003 716,863 1.01%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 2.28% 18.70% 25.74% 30.87% 34.40% 13.89% 15.72% -
ROE 0.78% 11.09% 13.39% 19.21% 31.65% 8.17% 7.97% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 53.96 80.82 78.30 93.14 139.56 85.88 79.45 -22.75%
EPS 1.16 13.65 20.21 28.82 47.48 11.27 10.84 -77.49%
DPS 0.00 1.50 2.00 0.00 0.00 2.00 2.67 -
NAPS 1.50 1.35 1.51 1.50 1.50 1.38 1.36 6.75%
Adjusted Per Share Value based on latest NOSH - 721,264
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 50.95 76.31 73.67 87.64 131.40 80.56 74.42 -22.33%
EPS 1.10 14.13 19.02 27.12 44.70 10.57 10.15 -77.29%
DPS 0.00 1.42 1.88 0.00 0.00 1.88 2.50 -
NAPS 1.4163 1.2747 1.4206 1.4115 1.4123 1.2946 1.2738 7.33%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.655 0.705 0.70 0.77 0.78 0.815 0.835 -
P/RPS 1.21 0.87 0.89 0.83 0.56 0.95 1.05 9.92%
P/EPS 56.24 4.71 3.46 2.67 1.64 7.23 7.70 276.90%
EY 1.78 21.23 28.87 37.43 60.87 13.83 12.98 -73.43%
DY 0.00 2.13 2.86 0.00 0.00 2.45 3.19 -
P/NAPS 0.44 0.52 0.46 0.51 0.52 0.59 0.61 -19.58%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 -
Price 0.65 0.665 0.715 0.72 0.755 0.755 0.83 -
P/RPS 1.20 0.82 0.91 0.77 0.54 0.88 1.04 10.01%
P/EPS 55.81 4.44 3.54 2.50 1.59 6.70 7.66 276.28%
EY 1.79 22.51 28.27 40.03 62.89 14.93 13.06 -73.44%
DY 0.00 2.26 2.80 0.00 0.00 2.65 3.21 -
P/NAPS 0.43 0.49 0.47 0.48 0.50 0.55 0.61 -20.81%

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