[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2019 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 30.79%
YoY- 337.1%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 187,492 245,795 249,874 226,764 207,480 273,337 256,536 -18.87%
PBT 21,016 19,970 33,620 27,812 18,960 37,651 18,081 10.55%
Tax -8,200 -2,596 -1,126 -9,120 -6,628 -23,528 -12,629 -25.03%
NP 12,816 17,374 32,493 18,692 12,332 14,123 5,452 76.88%
-
NP to SH 11,104 12,574 28,252 18,096 13,836 13,601 4,669 78.26%
-
Tax Rate 39.02% 13.00% 3.35% 32.79% 34.96% 62.49% 69.85% -
Total Cost 174,676 228,421 217,381 208,072 195,148 259,214 251,084 -21.50%
-
Net Worth 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 0.48%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - 7,739 - - - 6,227 - -
Div Payout % - 61.55% - - - 45.79% - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 0.48%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.84% 7.07% 13.00% 8.24% 5.94% 5.17% 2.13% -
ROE 1.01% 1.14% 2.56% 1.65% 1.26% 1.25% 0.43% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 24.32 31.76 32.20 29.22 26.69 35.11 32.81 -18.11%
EPS 1.44 1.62 3.64 2.32 1.76 1.73 0.59 81.37%
DPS 0.00 1.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 1.42 1.42 1.42 1.41 1.41 1.40 1.39 1.43%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 24.50 32.11 32.65 29.63 27.11 35.71 33.52 -18.87%
EPS 1.45 1.64 3.69 2.36 1.81 1.78 0.61 78.20%
DPS 0.00 1.01 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.4303 1.4359 1.4396 1.4298 1.4322 1.4239 1.4199 0.48%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.28 0.305 0.35 0.36 0.39 0.38 0.37 -
P/RPS 1.15 0.96 1.09 1.23 1.46 1.08 1.13 1.17%
P/EPS 19.44 18.77 9.61 15.44 21.91 21.75 61.95 -53.85%
EY 5.14 5.33 10.40 6.48 4.56 4.60 1.61 116.96%
DY 0.00 3.28 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.20 0.21 0.25 0.26 0.28 0.27 0.27 -18.14%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 23/09/20 14/07/20 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 -
Price 0.305 0.285 0.275 0.365 0.365 0.38 0.38 -
P/RPS 1.25 0.90 0.85 1.25 1.37 1.08 1.16 5.11%
P/EPS 21.18 17.54 7.55 15.66 20.51 21.75 63.63 -52.00%
EY 4.72 5.70 13.24 6.39 4.88 4.60 1.57 108.44%
DY 0.00 3.51 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.21 0.20 0.19 0.26 0.26 0.27 0.27 -15.43%

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