[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2021 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -9.8%
YoY- 125.12%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 266,732 341,020 259,489 366,309 245,795 273,337 404,715 -6.70%
PBT 32,853 50,454 57,513 57,678 19,970 37,651 55,183 -8.27%
Tax -10,398 -17,978 -16,567 -25,832 -2,596 -23,528 -21,974 -11.71%
NP 22,455 32,476 40,946 31,846 17,374 14,123 33,209 -6.30%
-
NP to SH 23,594 31,335 36,488 28,307 12,574 13,601 30,915 -4.40%
-
Tax Rate 31.65% 35.63% 28.81% 44.79% 13.00% 62.49% 39.82% -
Total Cost 244,277 308,544 218,543 334,463 228,421 259,214 371,506 -6.74%
-
Net Worth 1,204,965 1,174,265 1,144,418 1,111,130 1,098,986 1,089,863 1,091,977 1.65%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 9,593 9,593 11,520 7,662 7,739 6,227 - -
Div Payout % 40.66% 30.62% 31.57% 27.07% 61.55% 45.79% - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 1,204,965 1,174,265 1,144,418 1,111,130 1,098,986 1,089,863 1,091,977 1.65%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 8.42% 9.52% 15.78% 8.69% 7.07% 5.17% 8.21% -
ROE 1.96% 2.67% 3.19% 2.55% 1.14% 1.25% 2.83% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 34.75 44.43 33.78 47.80 31.76 35.11 51.15 -6.23%
EPS 3.07 4.08 4.75 3.69 1.62 1.73 3.90 -3.90%
DPS 1.25 1.25 1.50 1.00 1.00 0.80 0.00 -
NAPS 1.57 1.53 1.49 1.45 1.42 1.40 1.38 2.17%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 34.85 44.56 33.90 47.86 32.11 35.71 52.88 -6.70%
EPS 3.08 4.09 4.77 3.70 1.64 1.78 4.04 -4.41%
DPS 1.25 1.25 1.51 1.00 1.01 0.81 0.00 -
NAPS 1.5743 1.5342 1.4952 1.4517 1.4359 1.4239 1.4267 1.65%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.40 0.315 0.355 0.345 0.305 0.38 0.49 -
P/RPS 1.15 0.71 1.05 0.72 0.96 1.08 0.96 3.05%
P/EPS 13.01 7.72 7.47 9.34 18.77 21.75 12.54 0.61%
EY 7.69 12.96 13.38 10.71 5.33 4.60 7.97 -0.59%
DY 3.13 3.97 4.23 2.90 3.28 2.11 0.00 -
P/NAPS 0.25 0.21 0.24 0.24 0.21 0.27 0.36 -5.89%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 13/06/24 21/06/23 29/06/22 28/07/21 14/07/20 27/06/19 06/06/18 -
Price 0.445 0.31 0.305 0.35 0.285 0.38 0.475 -
P/RPS 1.28 0.70 0.90 0.73 0.90 1.08 0.93 5.46%
P/EPS 14.48 7.59 6.42 9.47 17.54 21.75 12.16 2.95%
EY 6.91 13.17 15.58 10.55 5.70 4.60 8.23 -2.86%
DY 2.81 4.03 4.92 2.86 3.51 2.11 0.00 -
P/NAPS 0.28 0.20 0.20 0.24 0.20 0.27 0.34 -3.18%

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