[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 13.67%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 404,715 584,081 616,603 473,254 676,661 680,934 652,406 -7.64%
PBT 55,183 169,744 122,407 142,817 157,281 153,521 161,067 -16.34%
Tax -21,974 -60,535 -36,747 -47,266 -44,393 -45,264 -41,475 -10.04%
NP 33,209 109,209 85,660 95,551 112,888 108,257 119,592 -19.22%
-
NP to SH 30,915 108,183 80,925 87,015 108,380 102,277 85,160 -15.53%
-
Tax Rate 39.82% 35.66% 30.02% 33.10% 28.23% 29.48% 25.75% -
Total Cost 371,506 474,872 530,943 377,703 563,773 572,677 532,814 -5.83%
-
Net Worth 1,091,977 975,605 990,844 949,114 883,351 772,122 650,464 9.01%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 10,840 14,360 30,791 35,478 44,810 31,942 -
Div Payout % - 10.02% 17.74% 35.39% 32.74% 43.81% 37.51% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,091,977 975,605 990,844 949,114 883,351 772,122 650,464 9.01%
NOSH 800,089 727,821 718,003 724,515 724,058 689,395 580,771 5.48%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 8.21% 18.70% 13.89% 20.19% 16.68% 15.90% 18.33% -
ROE 2.83% 11.09% 8.17% 9.17% 12.27% 13.25% 13.09% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 51.15 80.82 85.88 65.32 93.45 98.77 112.33 -12.28%
EPS 3.90 13.65 11.27 12.01 14.97 14.84 14.78 -19.90%
DPS 0.00 1.50 2.00 4.25 4.90 6.50 5.50 -
NAPS 1.38 1.35 1.38 1.31 1.22 1.12 1.12 3.53%
Adjusted Per Share Value based on latest NOSH - 720,147
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 50.58 73.00 77.07 59.15 84.57 85.11 81.54 -7.64%
EPS 3.86 13.52 10.11 10.88 13.55 12.78 10.64 -15.54%
DPS 0.00 1.35 1.79 3.85 4.43 5.60 3.99 -
NAPS 1.3648 1.2194 1.2384 1.1863 1.1041 0.965 0.813 9.01%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.49 0.705 0.815 0.96 1.10 0.94 0.83 -
P/RPS 0.96 0.87 0.95 1.47 1.18 0.95 0.74 4.43%
P/EPS 12.54 4.71 7.23 7.99 7.35 6.34 5.66 14.17%
EY 7.97 21.23 13.83 12.51 13.61 15.78 17.67 -12.42%
DY 0.00 2.13 2.45 4.43 4.45 6.91 6.63 -
P/NAPS 0.36 0.52 0.59 0.73 0.90 0.84 0.74 -11.31%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 06/06/18 21/06/17 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 -
Price 0.475 0.665 0.755 0.795 1.05 1.09 0.84 -
P/RPS 0.93 0.82 0.88 1.22 1.12 1.10 0.75 3.64%
P/EPS 12.16 4.44 6.70 6.62 7.01 7.35 5.73 13.35%
EY 8.23 22.51 14.93 15.11 14.26 13.61 17.46 -11.77%
DY 0.00 2.26 2.65 5.35 4.67 5.96 6.55 -
P/NAPS 0.34 0.49 0.55 0.61 0.86 0.97 0.75 -12.34%

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