[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2022 [#2]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 64.05%
YoY- 28.22%
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 240,436 341,020 279,904 287,850 261,976 259,489 247,872 -2.01%
PBT 24,840 50,454 39,462 50,702 31,420 57,513 43,277 -31.00%
Tax -8,204 -17,978 -16,602 -17,748 -10,956 -16,567 -14,185 -30.65%
NP 16,636 32,476 22,860 32,954 20,464 40,946 29,092 -31.17%
-
NP to SH 16,256 31,335 23,214 33,984 20,716 36,488 28,500 -31.29%
-
Tax Rate 33.03% 35.63% 42.07% 35.00% 34.87% 28.81% 32.78% -
Total Cost 223,800 308,544 257,044 254,896 241,512 218,543 218,780 1.52%
-
Net Worth 1,189,615 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 3.55%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - 9,593 - - - 11,520 - -
Div Payout % - 30.62% - - - 31.57% - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 1,189,615 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 3.55%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 6.92% 9.52% 8.17% 11.45% 7.81% 15.78% 11.74% -
ROE 1.37% 2.67% 2.00% 2.95% 1.80% 3.19% 2.52% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 31.33 44.43 36.47 37.49 34.11 33.78 32.27 -1.95%
EPS 2.12 4.08 3.03 4.42 2.68 4.75 3.71 -31.20%
DPS 0.00 1.25 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.55 1.53 1.51 1.50 1.50 1.49 1.47 3.60%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 31.40 44.54 36.56 37.60 34.22 33.89 32.37 -2.01%
EPS 2.12 4.09 3.03 4.44 2.71 4.77 3.72 -31.33%
DPS 0.00 1.25 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.5538 1.5337 1.5137 1.5042 1.5047 1.4947 1.4747 3.55%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.34 0.315 0.32 0.285 0.30 0.355 0.33 -
P/RPS 1.09 0.71 0.88 0.76 0.88 1.05 1.02 4.53%
P/EPS 16.05 7.72 10.58 6.44 11.12 7.47 8.89 48.42%
EY 6.23 12.96 9.45 15.53 8.99 13.38 11.24 -32.59%
DY 0.00 3.97 0.00 0.00 0.00 4.23 0.00 -
P/NAPS 0.22 0.21 0.21 0.19 0.20 0.24 0.22 0.00%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 21/06/23 29/03/23 30/11/22 21/09/22 29/06/22 29/03/22 -
Price 0.39 0.31 0.315 0.305 0.28 0.305 0.325 -
P/RPS 1.24 0.70 0.86 0.81 0.82 0.90 1.01 14.69%
P/EPS 18.41 7.59 10.41 6.89 10.38 6.42 8.76 64.29%
EY 5.43 13.17 9.60 14.51 9.63 15.58 11.42 -39.16%
DY 0.00 4.03 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.25 0.20 0.21 0.20 0.19 0.20 0.22 8.92%

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