[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -93.9%
YoY- -37.75%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 259,489 185,904 104,230 28,840 366,309 250,875 151,486 43.30%
PBT 57,513 32,458 23,281 3,770 57,678 36,737 19,573 105.55%
Tax -16,567 -10,639 -8,572 -1,484 -25,832 -11,756 -6,620 84.63%
NP 40,946 21,819 14,709 2,286 31,846 24,981 12,953 115.84%
-
NP to SH 36,488 21,375 13,252 1,728 28,307 23,538 11,883 111.69%
-
Tax Rate 28.81% 32.78% 36.82% 39.36% 44.79% 32.00% 33.82% -
Total Cost 218,543 164,085 89,521 26,554 334,463 225,894 138,533 35.62%
-
Net Worth 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 2.28%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 11,520 - - - 7,662 - - -
Div Payout % 31.57% - - - 27.07% - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 2.28%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 15.78% 11.74% 14.11% 7.93% 8.69% 9.96% 8.55% -
ROE 3.19% 1.89% 1.17% 0.16% 2.55% 2.12% 1.07% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 33.78 24.20 13.57 3.76 47.80 32.74 19.72 43.30%
EPS 4.75 2.78 1.73 0.23 3.69 3.06 1.54 112.32%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.49 1.47 1.47 1.45 1.45 1.45 1.44 2.30%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 33.90 24.29 13.62 3.77 47.86 32.78 19.79 43.30%
EPS 4.77 2.79 1.73 0.23 3.70 3.08 1.55 112.00%
DPS 1.51 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.4952 1.4751 1.4751 1.4549 1.4517 1.4516 1.4456 2.28%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.355 0.33 0.385 0.33 0.345 0.30 0.30 -
P/RPS 1.05 1.36 2.84 8.79 0.72 0.92 1.52 -21.90%
P/EPS 7.47 11.86 22.31 146.66 9.34 9.77 19.40 -47.16%
EY 13.38 8.43 4.48 0.68 10.71 10.24 5.16 89.07%
DY 4.23 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 0.24 0.22 0.26 0.23 0.24 0.21 0.21 9.33%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 29/11/21 22/09/21 28/07/21 25/03/21 25/11/20 -
Price 0.305 0.325 0.325 0.335 0.35 0.36 0.305 -
P/RPS 0.90 1.34 2.39 8.92 0.73 1.10 1.55 -30.46%
P/EPS 6.42 11.68 18.84 148.88 9.47 11.72 19.72 -52.77%
EY 15.58 8.56 5.31 0.67 10.55 8.53 5.07 111.80%
DY 4.92 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.20 0.22 0.22 0.23 0.24 0.25 0.21 -3.20%

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