[GLOMAC] QoQ TTM Result on 31-Jul-2019 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
17-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 18.02%
YoY- -46.17%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 245,795 268,341 273,349 267,601 273,337 284,565 310,667 -14.46%
PBT 19,970 49,305 46,337 40,094 37,651 45,902 45,983 -42.68%
Tax -2,596 -14,901 -24,935 -24,103 -23,528 -16,293 -15,006 -68.98%
NP 17,374 34,404 21,402 15,991 14,123 29,609 30,977 -32.01%
-
NP to SH 12,574 31,288 20,579 16,052 13,601 26,602 29,477 -43.36%
-
Tax Rate 13.00% 30.22% 53.81% 60.12% 62.49% 35.50% 32.63% -
Total Cost 228,421 233,937 251,947 251,610 259,214 254,956 279,690 -12.63%
-
Net Worth 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 0.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 7,739 6,227 6,227 6,227 6,227 - - -
Div Payout % 61.55% 19.90% 30.26% 38.80% 45.79% - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,098,986 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 0.63%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 7.07% 12.82% 7.83% 5.98% 5.17% 10.41% 9.97% -
ROE 1.14% 2.84% 1.88% 1.46% 1.25% 2.45% 2.71% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 31.76 34.58 35.22 34.42 35.11 36.40 39.38 -13.36%
EPS 1.62 4.03 2.65 2.06 1.75 3.40 3.74 -42.78%
DPS 1.00 0.80 0.80 0.80 0.80 0.00 0.00 -
NAPS 1.42 1.42 1.41 1.41 1.40 1.39 1.38 1.92%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 32.11 35.06 35.71 34.96 35.71 37.18 40.59 -14.47%
EPS 1.64 4.09 2.69 2.10 1.78 3.48 3.85 -43.41%
DPS 1.01 0.81 0.81 0.81 0.81 0.00 0.00 -
NAPS 1.4359 1.4396 1.4298 1.4322 1.4239 1.4199 1.4223 0.63%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.305 0.35 0.36 0.39 0.38 0.37 0.395 -
P/RPS 0.96 1.01 1.02 1.13 1.08 1.02 1.00 -2.68%
P/EPS 18.77 8.68 13.58 18.89 21.75 10.87 10.57 46.69%
EY 5.33 11.52 7.37 5.29 4.60 9.20 9.46 -31.80%
DY 3.28 2.29 2.22 2.05 2.11 0.00 0.00 -
P/NAPS 0.21 0.25 0.26 0.28 0.27 0.27 0.29 -19.37%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 14/07/20 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 -
Price 0.285 0.275 0.365 0.365 0.38 0.38 0.415 -
P/RPS 0.90 0.80 1.04 1.06 1.08 1.04 1.05 -9.77%
P/EPS 17.54 6.82 13.77 17.68 21.75 11.17 11.11 35.62%
EY 5.70 14.66 7.26 5.66 4.60 8.95 9.00 -26.27%
DY 3.51 2.91 2.19 2.19 2.11 0.00 0.00 -
P/NAPS 0.20 0.19 0.26 0.26 0.27 0.27 0.30 -23.70%

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