[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -77.92%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 366,309 250,875 151,486 46,873 245,795 187,406 113,382 118.69%
PBT 57,678 36,737 19,573 5,254 19,970 25,215 13,906 158.37%
Tax -25,832 -11,756 -6,620 -2,050 -2,596 -845 -4,560 218.11%
NP 31,846 24,981 12,953 3,204 17,374 24,370 9,346 126.60%
-
NP to SH 28,307 23,538 11,883 2,776 12,574 21,189 9,048 114.05%
-
Tax Rate 44.79% 32.00% 33.82% 39.02% 13.00% 3.35% 32.79% -
Total Cost 334,463 225,894 138,533 43,669 228,421 163,036 104,036 117.98%
-
Net Worth 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1.01%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 7,662 - - - 7,739 - - -
Div Payout % 27.07% - - - 61.55% - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1.01%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 8.69% 9.96% 8.55% 6.84% 7.07% 13.00% 8.24% -
ROE 2.55% 2.12% 1.07% 0.25% 1.14% 1.92% 0.83% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 47.80 32.74 19.72 6.08 31.76 24.15 14.61 120.54%
EPS 3.69 3.06 1.54 0.36 1.62 2.73 1.16 116.44%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.45 1.45 1.44 1.42 1.42 1.42 1.41 1.88%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 47.86 32.78 19.79 6.12 32.11 24.49 14.81 118.73%
EPS 3.70 3.08 1.55 0.36 1.64 2.77 1.18 114.37%
DPS 1.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.4517 1.4516 1.4456 1.4303 1.4359 1.4396 1.4298 1.01%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.345 0.30 0.30 0.28 0.305 0.35 0.36 -
P/RPS 0.72 0.92 1.52 4.61 0.96 1.45 2.46 -55.95%
P/EPS 9.34 9.77 19.40 77.76 18.77 12.82 30.88 -54.97%
EY 10.71 10.24 5.16 1.29 5.33 7.80 3.24 122.06%
DY 2.90 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.24 0.21 0.21 0.20 0.21 0.25 0.26 -5.20%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 28/07/21 25/03/21 25/11/20 23/09/20 14/07/20 25/03/20 25/11/19 -
Price 0.35 0.36 0.305 0.305 0.285 0.275 0.365 -
P/RPS 0.73 1.10 1.55 5.02 0.90 1.14 2.50 -56.01%
P/EPS 9.47 11.72 19.72 84.70 17.54 10.07 31.31 -54.97%
EY 10.55 8.53 5.07 1.18 5.70 9.93 3.19 122.13%
DY 2.86 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.24 0.25 0.21 0.21 0.20 0.19 0.26 -5.20%

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