[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 114.03%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 115,360 366,309 334,500 302,972 187,492 245,795 249,874 -40.29%
PBT 15,080 57,678 48,982 39,146 21,016 19,970 33,620 -41.43%
Tax -5,936 -25,832 -15,674 -13,240 -8,200 -2,596 -1,126 203.21%
NP 9,144 31,846 33,308 25,906 12,816 17,374 32,493 -57.08%
-
NP to SH 6,912 28,307 31,384 23,766 11,104 12,574 28,252 -60.91%
-
Tax Rate 39.36% 44.79% 32.00% 33.82% 39.02% 13.00% 3.35% -
Total Cost 106,216 334,463 301,192 277,066 174,676 228,421 217,381 -37.99%
-
Net Worth 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 0.70%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 7,662 - - - 7,739 - -
Div Payout % - 27.07% - - - 61.55% - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 0.70%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 7.93% 8.69% 9.96% 8.55% 6.84% 7.07% 13.00% -
ROE 0.62% 2.55% 2.82% 2.15% 1.01% 1.14% 2.56% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 15.02 47.80 43.66 39.43 24.32 31.76 32.20 -39.88%
EPS 0.92 3.69 4.08 3.08 1.44 1.62 3.64 -60.05%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.45 1.45 1.45 1.44 1.42 1.42 1.42 1.40%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 14.42 45.78 41.81 37.87 23.43 30.72 31.23 -40.28%
EPS 0.86 3.54 3.92 2.97 1.39 1.57 3.53 -61.02%
DPS 0.00 0.96 0.00 0.00 0.00 0.97 0.00 -
NAPS 1.3918 1.3888 1.3886 1.3829 1.3682 1.3736 1.3771 0.71%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.33 0.345 0.30 0.30 0.28 0.305 0.35 -
P/RPS 2.20 0.72 0.69 0.76 1.15 0.96 1.09 59.77%
P/EPS 36.67 9.34 7.32 9.70 19.44 18.77 9.61 144.38%
EY 2.73 10.71 13.65 10.31 5.14 5.33 10.40 -59.03%
DY 0.00 2.90 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 0.23 0.24 0.21 0.21 0.20 0.21 0.25 -5.41%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 22/09/21 28/07/21 25/03/21 25/11/20 23/09/20 14/07/20 25/03/20 -
Price 0.335 0.35 0.36 0.305 0.305 0.285 0.275 -
P/RPS 2.23 0.73 0.82 0.77 1.25 0.90 0.85 90.33%
P/EPS 37.22 9.47 8.79 9.86 21.18 17.54 7.55 189.94%
EY 2.69 10.55 11.38 10.14 4.72 5.70 13.24 -65.47%
DY 0.00 2.86 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.23 0.24 0.25 0.21 0.21 0.20 0.19 13.59%

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