[GLOMAC] QoQ Quarter Result on 31-Oct-2014 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -36.8%
YoY- -66.4%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 122,997 169,469 110,956 86,294 106,535 174,868 183,720 -23.52%
PBT 30,692 48,327 42,481 21,001 31,009 38,411 35,455 -9.19%
Tax -6,872 -14,607 -16,671 -6,930 -9,058 -14,079 -11,908 -30.75%
NP 23,820 33,720 25,810 14,071 21,951 24,332 23,547 0.77%
-
NP to SH 21,069 29,601 23,397 13,173 20,845 22,336 22,710 -4.89%
-
Tax Rate 22.39% 30.23% 39.24% 33.00% 29.21% 36.65% 33.59% -
Total Cost 99,177 135,749 85,146 72,223 84,584 150,536 160,173 -27.41%
-
Net Worth 960,287 943,393 919,943 902,459 907,883 888,143 880,740 5.95%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 16,203 14,487 - - 19,291 16,377 -
Div Payout % - 54.74% 61.92% - - 86.37% 72.12% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 960,287 943,393 919,943 902,459 907,883 888,143 880,740 5.95%
NOSH 716,632 720,147 724,365 727,790 726,306 727,986 727,884 -1.03%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 19.37% 19.90% 23.26% 16.31% 20.60% 13.91% 12.82% -
ROE 2.19% 3.14% 2.54% 1.46% 2.30% 2.51% 2.58% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 17.16 23.53 15.32 11.86 14.67 24.02 25.24 -22.73%
EPS 2.94 4.11 3.23 1.81 2.87 3.07 3.12 -3.89%
DPS 0.00 2.25 2.00 0.00 0.00 2.65 2.25 -
NAPS 1.34 1.31 1.27 1.24 1.25 1.22 1.21 7.06%
Adjusted Per Share Value based on latest NOSH - 727,790
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 15.37 21.18 13.87 10.79 13.32 21.86 22.96 -23.53%
EPS 2.63 3.70 2.92 1.65 2.61 2.79 2.84 -5.00%
DPS 0.00 2.03 1.81 0.00 0.00 2.41 2.05 -
NAPS 1.2002 1.1791 1.1498 1.1279 1.1347 1.1101 1.1008 5.94%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.875 0.96 0.99 1.11 1.20 1.10 1.10 -
P/RPS 5.10 4.08 6.46 9.36 8.18 4.58 4.36 11.04%
P/EPS 29.76 23.36 30.65 61.33 41.81 35.85 35.26 -10.71%
EY 3.36 4.28 3.26 1.63 2.39 2.79 2.84 11.89%
DY 0.00 2.34 2.02 0.00 0.00 2.41 2.05 -
P/NAPS 0.65 0.73 0.78 0.90 0.96 0.90 0.91 -20.14%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 17/09/15 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 -
Price 0.86 0.795 1.02 1.05 1.17 1.05 1.10 -
P/RPS 5.01 3.38 6.66 8.86 7.98 4.37 4.36 9.73%
P/EPS 29.25 19.34 31.58 58.01 40.77 34.22 35.26 -11.74%
EY 3.42 5.17 3.17 1.72 2.45 2.92 2.84 13.22%
DY 0.00 2.83 1.96 0.00 0.00 2.52 2.05 -
P/NAPS 0.64 0.61 0.80 0.85 0.94 0.86 0.91 -20.96%

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