[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Annualized Quarter Result
Revenue	563,864	569,576	405,046	669,057	593,762	543,934	591,656	-0.79%
YoY %	-1.00%	40.62%	-39.46%	12.68%	9.16%	-8.07%	-	-
Horiz. %	95.30%	96.27%	68.46%	113.08%	100.36%	91.93%	100.00%	-
PBT	204,346	125,198	125,986	158,493	139,397	146,108	135,504	7.08%
YoY %	63.22%	-0.63%	-20.51%	13.70%	-4.59%	7.83%	-	-
Horiz. %	150.80%	92.39%	92.98%	116.97%	102.87%	107.83%	100.00%	-
Tax	-59,202	-35,637	-43,545	-40,418	-38,777	-35,606	-37,621	7.84%
YoY %	-66.13%	18.16%	-7.74%	-4.23%	-8.91%	5.36%	-	-
Horiz. %	157.36%	94.73%	115.75%	107.43%	103.07%	94.64%	100.00%	-
NP	145,144	89,561	82,441	118,074	100,620	110,501	97,882	6.78%
YoY %	62.06%	8.64%	-30.18%	17.35%	-8.94%	12.89%	-	-
Horiz. %	148.28%	91.50%	84.22%	120.63%	102.80%	112.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,544	77,708	76,552	114,725	93,716	84,712	63,946	14.67%
YoY %	87.30%	1.51%	-33.27%	22.42%	10.63%	32.47%	-	-
Horiz. %	227.60%	121.52%	119.71%	179.41%	146.55%	132.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.97%	28.46%	34.56%	25.50%	27.82%	24.37%	27.76%	-
YoY %	1.79%	-17.65%	35.53%	-8.34%	14.16%	-12.21%	-	-
Horiz. %	104.36%	102.52%	124.50%	91.86%	100.22%	87.79%	100.00%	-
Total Cost	418,720	480,014	322,605	550,982	493,142	433,433	493,773	-2.70%
YoY %	-12.77%	48.79%	-41.45%	11.73%	13.78%	-12.22%	-	-
Horiz. %	84.80%	97.21%	65.33%	111.59%	99.87%	87.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,087,334	974,934	921,817	874,901	751,367	603,427	587,802	10.78%
YoY %	11.53%	5.76%	5.36%	16.44%	24.52%	2.66%	-	-
Horiz. %	184.98%	165.86%	156.82%	148.84%	127.83%	102.66%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Dividend
Div	14,401	19,116	19,355	21,691	27,322	21,274	17,546	-3.23%
YoY %	-24.67%	-1.23%	-10.77%	-20.61%	28.43%	21.25%	-	-
Horiz. %	82.08%	108.95%	110.31%	123.62%	155.72%	121.25%	100.00%	-
Div Payout %	9.90%	24.60%	25.28%	18.91%	29.15%	25.11%	27.44%	-
YoY %	-59.76%	-2.69%	33.69%	-35.13%	16.09%	-8.49%	-	-
Horiz. %	36.08%	89.65%	92.13%	68.91%	106.23%	91.51%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Equity
Net Worth	1,087,334	974,934	921,817	874,901	751,367	603,427	587,802	10.78%
YoY %	11.53%	5.76%	5.36%	16.44%	24.52%	2.66%	-	-
Horiz. %	184.98%	165.86%	156.82%	148.84%	127.83%	102.66%	100.00%	-
NOSH	727,821	716,863	725,840	723,058	683,061	580,219	292,439	16.39%
YoY %	1.53%	-1.24%	0.38%	5.86%	17.72%	98.41%	-	-
Horiz. %	248.88%	245.13%	248.20%	247.25%	233.57%	198.41%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Ratio Analysis
NP Margin	25.74%	15.72%	20.35%	17.65%	16.95%	20.32%	16.54%	-
YoY %	63.74%	-22.75%	15.30%	4.13%	-16.58%	22.85%	-	-
Horiz. %	155.62%	95.04%	123.04%	106.71%	102.48%	122.85%	100.00%	-
ROE	13.39%	7.97%	8.30%	13.11%	12.47%	14.04%	10.88%	-
YoY %	68.01%	-3.98%	-36.69%	5.13%	-11.18%	29.04%	-	-
Horiz. %	123.07%	73.25%	76.29%	120.50%	114.61%	129.04%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Per Share
RPS	78.30	79.45	55.80	92.53	86.93	93.75	202.32	-14.62%
YoY %	-1.45%	42.38%	-39.70%	6.44%	-7.27%	-53.66%	-	-
Horiz. %	38.70%	39.27%	27.58%	45.73%	42.97%	46.34%	100.00%	-
EPS	20.21	10.84	10.55	15.87	13.72	14.60	21.87	-1.30%
YoY %	86.44%	2.75%	-33.52%	15.67%	-6.03%	-33.24%	-	-
Horiz. %	92.41%	49.57%	48.24%	72.57%	62.73%	66.76%	100.00%	-
DPS	2.00	2.67	2.67	3.00	4.00	3.67	6.00	-16.71%
YoY %	-25.09%	0.00%	-11.00%	-25.00%	8.99%	-38.83%	-	-
Horiz. %	33.33%	44.50%	44.50%	50.00%	66.67%	61.17%	100.00%	-
NAPS	1.51	1.36	1.27	1.21	1.10	1.04	2.01	-4.65%
YoY %	11.03%	7.09%	4.96%	10.00%	5.77%	-48.26%	-	-
Horiz. %	75.12%	67.66%	63.18%	60.20%	54.73%	51.74%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 727,884
RPS	70.48	71.19	50.63	83.62	74.21	67.98	73.95	-0.79%
YoY %	-1.00%	40.61%	-39.45%	12.68%	9.16%	-8.07%	-	-
Horiz. %	95.31%	96.27%	68.47%	113.08%	100.35%	91.93%	100.00%	-
EPS	18.19	9.71	9.57	14.34	11.71	10.59	7.99	14.68%
YoY %	87.33%	1.46%	-33.26%	22.46%	10.58%	32.54%	-	-
Horiz. %	227.66%	121.53%	119.77%	179.47%	146.56%	132.54%	100.00%	-
DPS	1.80	2.39	2.42	2.71	3.41	2.66	2.19	-3.21%
YoY %	-24.69%	-1.24%	-10.70%	-20.53%	28.20%	21.46%	-	-
Horiz. %	82.19%	109.13%	110.50%	123.74%	155.71%	121.46%	100.00%	-
NAPS	1.359	1.2185	1.1521	1.0935	0.9391	0.7542	0.7347	10.78%
YoY %	11.53%	5.76%	5.36%	16.44%	24.52%	2.65%	-	-
Horiz. %	184.97%	165.85%	156.81%	148.84%	127.82%	102.65%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	-
Price	0.70	0.835	0.99	1.10	0.855	0.83	0.90	-
P/RPS	0.89	1.05	1.77	1.19	0.98	0.89	0.44	12.44%
YoY %	-15.24%	-40.68%	48.74%	21.43%	10.11%	102.27%	-	-
Horiz. %	202.27%	238.64%	402.27%	270.45%	222.73%	202.27%	100.00%	-
P/EPS	3.46	7.70	9.39	6.93	6.23	5.68	4.12	-2.86%
YoY %	-55.06%	-18.00%	35.50%	11.24%	9.68%	37.86%	-	-
Horiz. %	83.98%	186.89%	227.91%	168.20%	151.21%	137.86%	100.00%	-
EY	28.87	12.98	10.65	14.42	16.05	17.59	24.30	2.91%
YoY %	122.42%	21.88%	-26.14%	-10.16%	-8.75%	-27.61%	-	-
Horiz. %	118.81%	53.42%	43.83%	59.34%	66.05%	72.39%	100.00%	-
DY	2.86	3.19	2.69	2.73	4.68	4.42	6.67	-13.15%
YoY %	-10.34%	18.59%	-1.47%	-41.67%	5.88%	-33.73%	-	-
Horiz. %	42.88%	47.83%	40.33%	40.93%	70.16%	66.27%	100.00%	-
P/NAPS	0.46	0.61	0.78	0.91	0.78	0.80	0.45	0.36%
YoY %	-24.59%	-21.79%	-14.29%	16.67%	-2.50%	77.78%	-	-
Horiz. %	102.22%	135.56%	173.33%	202.22%	173.33%	177.78%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	23/03/16	18/03/15	19/03/14	20/03/13	22/03/12	31/03/11	-
Price	0.715	0.83	1.02	1.10	0.985	0.87	0.89	-
P/RPS	0.91	1.04	1.83	1.19	1.13	0.93	0.44	12.86%
YoY %	-12.50%	-43.17%	53.78%	5.31%	21.51%	111.36%	-	-
Horiz. %	206.82%	236.36%	415.91%	270.45%	256.82%	211.36%	100.00%	-
P/EPS	3.54	7.66	9.67	6.93	7.18	5.96	4.07	-2.29%
YoY %	-53.79%	-20.79%	39.54%	-3.48%	20.47%	46.44%	-	-
Horiz. %	86.98%	188.21%	237.59%	170.27%	176.41%	146.44%	100.00%	-
EY	28.27	13.06	10.34	14.42	13.93	16.78	24.57	2.36%
YoY %	116.46%	26.31%	-28.29%	3.52%	-16.98%	-31.71%	-	-
Horiz. %	115.06%	53.15%	42.08%	58.69%	56.70%	68.29%	100.00%	-
DY	2.80	3.21	2.61	2.73	4.06	4.21	6.74	-13.60%
YoY %	-12.77%	22.99%	-4.40%	-32.76%	-3.56%	-37.54%	-	-
Horiz. %	41.54%	47.63%	38.72%	40.50%	60.24%	62.46%	100.00%	-
P/NAPS	0.47	0.61	0.80	0.91	0.90	0.84	0.44	1.10%
YoY %	-22.95%	-23.75%	-12.09%	1.11%	7.14%	90.91%	-	-
Horiz. %	106.82%	138.64%	181.82%	206.82%	204.55%	190.91%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

464

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

PTRANS

PERAK TRANSIT BERHAD

434

GENTING

GENTING BHD

181

YTLPOWR

YTL POWER INTERNATIONAL BHD

150

VSTECS

VSTECS BERHAD

146

GENM

GENTING MALAYSIA BERHAD

133

TOPGLOV

TOP GLOVE CORPORATION BHD

130

DUFU

DUFU TECHNOLOGY CORP. BHD

129

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More