[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 51.56%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 427,182 269,051 122,997 473,254 303,785 192,829 106,535 151.75%
PBT 93,899 59,720 30,692 142,817 94,490 52,010 31,009 108.88%
Tax -26,728 -16,403 -6,872 -47,266 -32,659 -15,988 -9,058 105.32%
NP 67,171 43,317 23,820 95,551 61,831 36,022 21,951 110.34%
-
NP to SH 58,281 38,599 21,069 87,015 57,414 34,018 20,845 98.09%
-
Tax Rate 28.46% 27.47% 22.39% 33.10% 34.56% 30.74% 29.21% -
Total Cost 360,011 225,734 99,177 377,703 241,954 156,807 84,584 161.94%
-
Net Worth 974,934 968,562 960,287 949,114 921,817 901,331 907,883 4.85%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 14,337 - - 30,791 14,516 - - -
Div Payout % 24.60% - - 35.39% 25.28% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 974,934 968,562 960,287 949,114 921,817 901,331 907,883 4.85%
NOSH 716,863 717,453 716,632 724,515 725,840 726,880 726,306 -0.86%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 15.72% 16.10% 19.37% 20.19% 20.35% 18.68% 20.60% -
ROE 5.98% 3.99% 2.19% 9.17% 6.23% 3.77% 2.30% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 59.59 37.50 17.16 65.32 41.85 26.53 14.67 153.93%
EPS 8.13 5.38 2.94 12.01 7.91 4.68 2.87 99.82%
DPS 2.00 0.00 0.00 4.25 2.00 0.00 0.00 -
NAPS 1.36 1.35 1.34 1.31 1.27 1.24 1.25 5.76%
Adjusted Per Share Value based on latest NOSH - 720,147
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 55.81 35.15 16.07 61.83 39.69 25.19 13.92 151.73%
EPS 7.61 5.04 2.75 11.37 7.50 4.44 2.72 98.18%
DPS 1.87 0.00 0.00 4.02 1.90 0.00 0.00 -
NAPS 1.2738 1.2655 1.2546 1.24 1.2044 1.1776 1.1862 4.85%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.835 0.91 0.875 0.96 0.99 1.11 1.20 -
P/RPS 1.40 2.43 5.10 1.47 2.37 4.18 8.18 -69.07%
P/EPS 10.27 16.91 29.76 7.99 12.52 23.72 41.81 -60.67%
EY 9.74 5.91 3.36 12.51 7.99 4.22 2.39 154.48%
DY 2.40 0.00 0.00 4.43 2.02 0.00 0.00 -
P/NAPS 0.61 0.67 0.65 0.73 0.78 0.90 0.96 -26.02%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 23/03/16 02/12/15 17/09/15 24/06/15 18/03/15 03/12/14 24/09/14 -
Price 0.83 0.905 0.86 0.795 1.02 1.05 1.17 -
P/RPS 1.39 2.41 5.01 1.22 2.44 3.96 7.98 -68.71%
P/EPS 10.21 16.82 29.25 6.62 12.90 22.44 40.77 -60.16%
EY 9.80 5.94 3.42 15.11 7.75 4.46 2.45 151.34%
DY 2.41 0.00 0.00 5.35 1.96 0.00 0.00 -
P/NAPS 0.61 0.67 0.64 0.61 0.80 0.85 0.94 -24.98%

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