[GLOMAC] QoQ Quarter Result on 31-Jul-2022 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -65.73%
YoY- 199.71%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 131,092 66,003 78,431 65,494 73,585 81,674 75,390 44.74%
PBT 20,857 4,246 17,496 7,855 25,055 9,177 19,511 4.56%
Tax -5,526 -3,578 -6,135 -2,739 -5,928 -2,067 -7,088 -15.33%
NP 15,331 668 11,361 5,116 19,127 7,110 12,423 15.09%
-
NP to SH 13,924 419 11,813 5,179 15,113 8,123 11,524 13.48%
-
Tax Rate 26.49% 84.27% 35.07% 34.87% 23.66% 22.52% 36.33% -
Total Cost 115,761 65,335 67,070 60,378 54,458 74,564 62,967 50.23%
-
Net Worth 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 2.65%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 9,593 - - - 11,520 - - -
Div Payout % 68.90% - - - 76.23% - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 2.65%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 11.69% 1.01% 14.49% 7.81% 25.99% 8.71% 16.48% -
ROE 1.19% 0.04% 1.03% 0.45% 1.32% 0.72% 1.02% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 17.08 8.60 10.22 8.53 9.58 10.63 9.82 44.77%
EPS 1.81 0.05 1.54 0.67 1.97 1.06 1.50 13.38%
DPS 1.25 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.53 1.51 1.50 1.50 1.49 1.47 1.47 2.71%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 17.13 8.62 10.25 8.56 9.61 10.67 9.85 44.76%
EPS 1.82 0.05 1.54 0.68 1.97 1.06 1.51 13.29%
DPS 1.25 0.00 0.00 0.00 1.51 0.00 0.00 -
NAPS 1.5342 1.5142 1.5047 1.5052 1.4952 1.4751 1.4751 2.66%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.315 0.32 0.285 0.30 0.355 0.33 0.385 -
P/RPS 1.84 3.72 2.79 3.52 3.71 3.10 3.92 -39.68%
P/EPS 17.36 586.17 18.52 44.49 18.04 31.20 25.66 -22.98%
EY 5.76 0.17 5.40 2.25 5.54 3.20 3.90 29.78%
DY 3.97 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.20 0.24 0.22 0.26 -13.30%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 21/06/23 29/03/23 30/11/22 21/09/22 29/06/22 29/03/22 29/11/21 -
Price 0.31 0.315 0.305 0.28 0.305 0.325 0.325 -
P/RPS 1.81 3.66 2.99 3.28 3.18 3.06 3.31 -33.20%
P/EPS 17.09 577.01 19.82 41.52 15.50 30.73 21.66 -14.65%
EY 5.85 0.17 5.04 2.41 6.45 3.25 4.62 17.09%
DY 4.03 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.20 0.21 0.20 0.19 0.20 0.22 0.22 -6.17%

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