[GLOMAC] QoQ TTM Result on 30-Apr-2017 [#4]

Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -17.91%
YoY- 33.7%
Quarter Report
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 471,446 453,805 427,858 584,081 612,319 682,957 745,026 -26.23%
PBT 37,629 38,947 57,132 169,744 181,768 206,207 209,524 -68.06%
Tax -28,003 -27,381 -30,592 -60,535 -54,421 -60,336 -61,208 -40.54%
NP 9,626 11,566 26,540 109,209 127,347 145,871 148,316 -83.76%
-
NP to SH 9,094 10,159 27,001 108,193 131,802 146,112 145,394 -84.16%
-
Tax Rate 74.42% 70.30% 53.55% 35.66% 29.94% 29.26% 29.21% -
Total Cost 461,820 442,239 401,318 474,872 484,972 537,086 596,710 -15.66%
-
Net Worth 1,068,925 1,076,140 1,084,003 975,605 720,089 1,081,897 1,080,935 -0.74%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 10,840 21,641 21,641 21,641 25,222 28,787 28,787 -47.76%
Div Payout % 119.20% 213.03% 80.15% 20.00% 19.14% 19.70% 19.80% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,068,925 1,076,140 1,084,003 975,605 720,089 1,081,897 1,080,935 -0.74%
NOSH 800,089 727,821 727,821 722,671 720,089 721,264 720,623 7.20%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 2.04% 2.55% 6.20% 18.70% 20.80% 21.36% 19.91% -
ROE 0.85% 0.94% 2.49% 11.09% 18.30% 13.51% 13.45% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 59.54 62.83 59.21 80.82 85.03 94.69 103.39 -30.71%
EPS 1.15 1.41 3.74 14.97 18.30 20.26 20.18 -85.11%
DPS 1.37 3.00 3.00 3.00 3.50 4.00 4.00 -50.95%
NAPS 1.35 1.49 1.50 1.35 1.00 1.50 1.50 -6.76%
Adjusted Per Share Value based on latest NOSH - 727,821
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 61.58 59.27 55.88 76.29 79.98 89.20 97.31 -26.22%
EPS 1.19 1.33 3.53 14.13 17.21 19.08 18.99 -84.14%
DPS 1.42 2.83 2.83 2.83 3.29 3.76 3.76 -47.65%
NAPS 1.3961 1.4056 1.4158 1.2743 0.9405 1.4131 1.4118 -0.74%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.53 0.655 0.655 0.705 0.70 0.77 0.78 -
P/RPS 0.89 1.04 1.11 0.87 0.82 0.81 0.75 12.05%
P/EPS 46.15 46.57 17.53 4.71 3.82 3.80 3.87 419.61%
EY 2.17 2.15 5.70 21.24 26.15 26.31 25.87 -80.75%
DY 2.58 4.58 4.58 4.26 5.00 5.19 5.13 -36.67%
P/NAPS 0.39 0.44 0.44 0.52 0.70 0.51 0.52 -17.40%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 21/09/16 -
Price 0.525 0.625 0.65 0.665 0.715 0.72 0.755 -
P/RPS 0.88 0.99 1.10 0.82 0.84 0.76 0.73 13.22%
P/EPS 45.71 44.43 17.40 4.44 3.91 3.55 3.74 428.17%
EY 2.19 2.25 5.75 22.51 25.60 28.14 26.72 -81.04%
DY 2.61 4.80 4.62 4.51 4.90 5.56 5.30 -37.55%
P/NAPS 0.39 0.42 0.43 0.49 0.72 0.48 0.50 -15.22%

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