[GLOMAC] QoQ TTM Result on 31-Jul-2017 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -75.04%
YoY- -81.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 404,715 471,446 453,805 427,858 584,081 612,319 682,957 -29.51%
PBT 55,184 37,629 38,947 57,132 169,744 181,768 206,207 -58.57%
Tax -21,973 -28,003 -27,381 -30,592 -60,535 -54,421 -60,336 -49.09%
NP 33,211 9,626 11,566 26,540 109,209 127,347 145,871 -62.81%
-
NP to SH 30,917 9,094 10,159 27,001 108,193 131,802 146,112 -64.59%
-
Tax Rate 39.82% 74.42% 70.30% 53.55% 35.66% 29.94% 29.26% -
Total Cost 371,504 461,820 442,239 401,318 474,872 484,972 537,086 -21.83%
-
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 720,089 1,081,897 0.62%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 10,840 21,641 21,641 21,641 25,222 28,787 -
Div Payout % - 119.20% 213.03% 80.15% 20.00% 19.14% 19.70% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 720,089 1,081,897 0.62%
NOSH 800,089 800,089 727,821 727,821 722,671 720,089 721,264 7.17%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 8.21% 2.04% 2.55% 6.20% 18.70% 20.80% 21.36% -
ROE 2.83% 0.85% 0.94% 2.49% 11.09% 18.30% 13.51% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 51.15 59.54 62.83 59.21 80.82 85.03 94.69 -33.74%
EPS 3.91 1.15 1.41 3.74 14.97 18.30 20.26 -66.70%
DPS 0.00 1.37 3.00 3.00 3.00 3.50 4.00 -
NAPS 1.38 1.35 1.49 1.50 1.35 1.00 1.50 -5.42%
Adjusted Per Share Value based on latest NOSH - 727,821
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 52.88 61.60 59.29 55.90 76.31 80.00 89.23 -29.51%
EPS 4.04 1.19 1.33 3.53 14.14 17.22 19.09 -64.58%
DPS 0.00 1.42 2.83 2.83 2.83 3.30 3.76 -
NAPS 1.4267 1.3966 1.406 1.4163 1.2747 0.9408 1.4135 0.62%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.49 0.53 0.655 0.655 0.705 0.70 0.77 -
P/RPS 0.96 0.89 1.04 1.11 0.87 0.82 0.81 12.02%
P/EPS 12.54 46.15 46.57 17.53 4.71 3.82 3.80 122.13%
EY 7.97 2.17 2.15 5.70 21.24 26.15 26.31 -54.99%
DY 0.00 2.58 4.58 4.58 4.26 5.00 5.19 -
P/NAPS 0.36 0.39 0.44 0.44 0.52 0.70 0.51 -20.77%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 -
Price 0.475 0.525 0.625 0.65 0.665 0.715 0.72 -
P/RPS 0.93 0.88 0.99 1.10 0.82 0.84 0.76 14.44%
P/EPS 12.16 45.71 44.43 17.40 4.44 3.91 3.55 127.74%
EY 8.23 2.19 2.25 5.75 22.51 25.60 28.14 -56.03%
DY 0.00 2.61 4.80 4.62 4.51 4.90 5.56 -
P/NAPS 0.34 0.39 0.42 0.43 0.49 0.72 0.48 -20.58%

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