[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2020 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
14-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -55.49%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 341,020 259,489 366,309 245,795 273,337 404,715 584,081 -8.57%
PBT 50,454 57,513 57,678 19,970 37,651 55,183 169,744 -18.29%
Tax -17,978 -16,567 -25,832 -2,596 -23,528 -21,974 -60,535 -18.31%
NP 32,476 40,946 31,846 17,374 14,123 33,209 109,209 -18.29%
-
NP to SH 31,335 36,488 28,307 12,574 13,601 30,915 108,183 -18.65%
-
Tax Rate 35.63% 28.81% 44.79% 13.00% 62.49% 39.82% 35.66% -
Total Cost 308,544 218,543 334,463 228,421 259,214 371,506 474,872 -6.93%
-
Net Worth 1,174,265 1,144,418 1,111,130 1,098,986 1,089,863 1,091,977 975,605 3.13%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 9,593 11,520 7,662 7,739 6,227 - 10,840 -2.01%
Div Payout % 30.62% 31.57% 27.07% 61.55% 45.79% - 10.02% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 1,174,265 1,144,418 1,111,130 1,098,986 1,089,863 1,091,977 975,605 3.13%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 727,821 1.58%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 9.52% 15.78% 8.69% 7.07% 5.17% 8.21% 18.70% -
ROE 2.67% 3.19% 2.55% 1.14% 1.25% 2.83% 11.09% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 44.43 33.78 47.80 31.76 35.11 51.15 80.82 -9.48%
EPS 4.08 4.75 3.69 1.62 1.73 3.90 13.65 -18.22%
DPS 1.25 1.50 1.00 1.00 0.80 0.00 1.50 -2.99%
NAPS 1.53 1.49 1.45 1.42 1.40 1.38 1.35 2.10%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 44.56 33.90 47.86 32.11 35.71 52.88 76.31 -8.57%
EPS 4.09 4.77 3.70 1.64 1.78 4.04 14.13 -18.65%
DPS 1.25 1.51 1.00 1.01 0.81 0.00 1.42 -2.10%
NAPS 1.5342 1.4952 1.4517 1.4359 1.4239 1.4267 1.2747 3.13%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.315 0.355 0.345 0.305 0.38 0.49 0.705 -
P/RPS 0.71 1.05 0.72 0.96 1.08 0.96 0.87 -3.32%
P/EPS 7.72 7.47 9.34 18.77 21.75 12.54 4.71 8.57%
EY 12.96 13.38 10.71 5.33 4.60 7.97 21.23 -7.89%
DY 3.97 4.23 2.90 3.28 2.11 0.00 2.13 10.92%
P/NAPS 0.21 0.24 0.24 0.21 0.27 0.36 0.52 -14.01%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 21/06/23 29/06/22 28/07/21 14/07/20 27/06/19 06/06/18 21/06/17 -
Price 0.31 0.305 0.35 0.285 0.38 0.475 0.665 -
P/RPS 0.70 0.90 0.73 0.90 1.08 0.93 0.82 -2.60%
P/EPS 7.59 6.42 9.47 17.54 21.75 12.16 4.44 9.34%
EY 13.17 15.58 10.55 5.70 4.60 8.23 22.51 -8.54%
DY 4.03 4.92 2.86 3.51 2.11 0.00 2.26 10.11%
P/NAPS 0.20 0.20 0.24 0.20 0.27 0.34 0.49 -13.86%

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