[GLOMAC] QoQ 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- -63.77%
YoY- -37.75%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 73,585 81,674 75,390 28,840 115,434 99,389 104,613 -20.95%
PBT 25,055 9,177 19,511 3,770 20,941 17,164 14,319 45.35%
Tax -5,928 -2,067 -7,088 -1,484 -14,076 -5,136 -4,570 18.99%
NP 19,127 7,110 12,423 2,286 6,865 12,028 9,749 56.91%
-
NP to SH 15,113 8,123 11,524 1,728 4,769 11,655 9,107 40.29%
-
Tax Rate 23.66% 22.52% 36.33% 39.36% 67.22% 29.92% 31.92% -
Total Cost 54,458 74,564 62,967 26,554 108,569 87,361 94,864 -30.99%
-
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 % 76.23% - - - 160.68% - - -
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 25.99% 8.71% 16.48% 7.93% 5.95% 12.10% 9.32% -
ROE 1.32% 0.72% 1.02% 0.16% 0.43% 1.05% 0.82% -
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 9.58 10.63 9.82 3.76 15.06 12.97 13.62 -20.96%
EPS 1.97 1.06 1.50 0.23 0.62 1.52 1.19 40.07%
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 9.61 10.67 9.85 3.77 15.08 12.99 13.67 -20.98%
EPS 1.97 1.06 1.51 0.23 0.62 1.52 1.19 40.07%
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 3.71 3.10 3.92 8.79 2.29 2.31 2.20 41.81%
P/EPS 18.04 31.20 25.66 146.66 55.44 19.72 25.31 -20.25%
EY 5.54 3.20 3.90 0.68 1.80 5.07 3.95 25.37%
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 3.18 3.06 3.31 8.92 2.32 2.78 2.24 26.39%
P/EPS 15.50 30.73 21.66 148.88 56.24 23.67 25.73 -28.73%
EY 6.45 3.25 4.62 0.67 1.78 4.23 3.89 40.21%
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