[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2019 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
17-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -74.57%
YoY- 243.15%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 245,795 187,406 113,382 51,870 273,337 192,402 113,370 67.59%
PBT 19,970 25,215 13,906 4,740 37,651 13,561 5,220 144.80%
Tax -2,596 -845 -4,560 -1,657 -23,528 -9,472 -3,153 -12.16%
NP 17,374 24,370 9,346 3,083 14,123 4,089 2,067 313.93%
-
NP to SH 12,574 21,189 9,048 3,459 13,601 3,502 2,070 233.28%
-
Tax Rate 13.00% 3.35% 32.79% 34.96% 62.49% 69.85% 60.40% -
Total Cost 228,421 163,036 104,036 48,787 259,214 188,313 111,303 61.56%
-
Net Worth 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 0.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 7,739 - - - 6,227 - - -
Div Payout % 61.55% - - - 45.79% - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 0.63%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 7.07% 13.00% 8.24% 5.94% 5.17% 2.13% 1.82% -
ROE 1.14% 1.92% 0.83% 0.32% 1.25% 0.32% 0.19% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 31.76 24.15 14.61 6.67 35.11 24.61 14.37 69.75%
EPS 1.62 2.73 1.16 0.44 1.73 0.44 0.26 238.98%
DPS 1.00 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 1.42 1.42 1.41 1.41 1.40 1.39 1.38 1.92%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 32.11 24.49 14.81 6.78 35.71 25.14 14.81 67.59%
EPS 1.64 2.77 1.18 0.45 1.78 0.46 0.27 233.27%
DPS 1.01 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.4359 1.4396 1.4298 1.4322 1.4239 1.4199 1.4223 0.63%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.305 0.35 0.36 0.39 0.38 0.37 0.395 -
P/RPS 0.96 1.45 2.46 5.85 1.08 1.50 2.75 -50.45%
P/EPS 18.77 12.82 30.88 87.66 21.75 82.60 150.53 -75.07%
EY 5.33 7.80 3.24 1.14 4.60 1.21 0.66 303.03%
DY 3.28 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.21 0.25 0.26 0.28 0.27 0.27 0.29 -19.37%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 14/07/20 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 -
Price 0.285 0.275 0.365 0.365 0.38 0.38 0.415 -
P/RPS 0.90 1.14 2.50 5.47 1.08 1.54 2.89 -54.08%
P/EPS 17.54 10.07 31.31 82.04 21.75 84.84 158.15 -76.94%
EY 5.70 9.93 3.19 1.22 4.60 1.18 0.63 334.78%
DY 3.51 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.20 0.19 0.26 0.26 0.27 0.27 0.30 -23.70%

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