[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 21.33%
YoY- 168.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 97,486 584,081 422,898 335,405 251,420 616,603 427,182 -62.68%
PBT 6,895 169,744 153,260 143,520 117,809 122,407 93,899 -82.49%
Tax -4,672 -60,535 -44,402 -39,992 -31,333 -36,747 -26,728 -68.77%
NP 2,223 109,209 108,858 103,528 86,476 85,660 67,171 -89.71%
-
NP to SH 2,104 108,183 109,158 103,786 85,538 80,925 58,281 -89.09%
-
Tax Rate 67.76% 35.66% 28.97% 27.87% 26.60% 30.02% 28.46% -
Total Cost 95,263 474,872 314,040 231,877 164,944 530,943 360,011 -58.81%
-
Net Worth 1,084,003 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 7.33%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 10,840 10,801 - - 14,360 14,337 -
Div Payout % - 10.02% 9.90% - - 17.74% 24.60% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,084,003 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 7.33%
NOSH 727,821 727,821 727,821 720,235 720,623 718,003 716,863 1.01%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 2.28% 18.70% 25.74% 30.87% 34.40% 13.89% 15.72% -
ROE 0.19% 11.09% 10.04% 9.61% 7.91% 8.17% 5.98% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 13.49 80.82 58.73 46.57 34.89 85.88 59.59 -62.88%
EPS 0.29 13.65 15.16 14.41 11.87 11.27 8.13 -89.18%
DPS 0.00 1.50 1.50 0.00 0.00 2.00 2.00 -
NAPS 1.50 1.35 1.51 1.50 1.50 1.38 1.36 6.75%
Adjusted Per Share Value based on latest NOSH - 721,264
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 12.74 76.31 55.25 43.82 32.85 80.56 55.81 -62.68%
EPS 0.27 14.13 14.26 13.56 11.18 10.57 7.61 -89.22%
DPS 0.00 1.42 1.41 0.00 0.00 1.88 1.87 -
NAPS 1.4163 1.2747 1.4206 1.4115 1.4123 1.2946 1.2738 7.33%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.655 0.705 0.70 0.77 0.78 0.815 0.835 -
P/RPS 4.86 0.87 1.19 1.65 2.24 0.95 1.40 129.43%
P/EPS 224.98 4.71 4.62 5.34 6.57 7.23 10.27 684.39%
EY 0.44 21.23 21.66 18.71 15.22 13.83 9.74 -87.33%
DY 0.00 2.13 2.14 0.00 0.00 2.45 2.40 -
P/NAPS 0.44 0.52 0.46 0.51 0.52 0.59 0.61 -19.58%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 -
Price 0.65 0.665 0.715 0.72 0.755 0.755 0.83 -
P/RPS 4.82 0.82 1.22 1.55 2.16 0.88 1.39 129.27%
P/EPS 223.26 4.44 4.72 5.00 6.36 6.70 10.21 683.44%
EY 0.45 22.51 21.20 20.01 15.72 14.93 9.80 -87.20%
DY 0.00 2.26 2.10 0.00 0.00 2.65 2.41 -
P/NAPS 0.43 0.49 0.47 0.48 0.50 0.55 0.61 -20.81%

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