[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 12.52%
YoY- -33.27%
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 416,736 563,864 569,576 405,046 669,057 593,762 543,934 -4.33%
PBT 30,456 204,346 125,198 125,986 158,493 139,397 146,108 -22.98%
Tax -20,204 -59,202 -35,637 -43,545 -40,418 -38,777 -35,606 -9.00%
NP 10,252 145,144 89,561 82,441 118,074 100,620 110,501 -32.69%
-
NP to SH 10,420 145,544 77,708 76,552 114,725 93,716 84,712 -29.45%
-
Tax Rate 66.34% 28.97% 28.46% 34.56% 25.50% 27.82% 24.37% -
Total Cost 406,484 418,720 480,014 322,605 550,982 493,142 433,433 -1.06%
-
Net Worth 1,068,925 1,087,334 974,934 921,817 874,901 751,367 603,427 9.98%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - 14,401 19,116 19,355 21,691 27,322 21,274 -
Div Payout % - 9.90% 24.60% 25.28% 18.91% 29.15% 25.11% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,068,925 1,087,334 974,934 921,817 874,901 751,367 603,427 9.98%
NOSH 800,089 727,821 716,863 725,840 723,058 683,061 580,219 5.49%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.46% 25.74% 15.72% 20.35% 17.65% 16.95% 20.32% -
ROE 0.97% 13.39% 7.97% 8.30% 13.11% 12.47% 14.04% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 52.63 78.30 79.45 55.80 92.53 86.93 93.75 -9.16%
EPS 1.31 20.21 10.84 10.55 15.87 13.72 14.60 -33.06%
DPS 0.00 2.00 2.67 2.67 3.00 4.00 3.67 -
NAPS 1.35 1.51 1.36 1.27 1.21 1.10 1.04 4.43%
Adjusted Per Share Value based on latest NOSH - 724,365
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 54.43 73.65 74.39 52.90 87.39 77.55 71.04 -4.33%
EPS 1.36 19.01 10.15 10.00 14.98 12.24 11.06 -29.45%
DPS 0.00 1.88 2.50 2.53 2.83 3.57 2.78 -
NAPS 1.3961 1.4202 1.2734 1.204 1.1427 0.9814 0.7881 9.98%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.53 0.70 0.835 0.99 1.10 0.855 0.83 -
P/RPS 1.01 0.89 1.05 1.77 1.19 0.98 0.89 2.12%
P/EPS 40.27 3.46 7.70 9.39 6.93 6.23 5.68 38.56%
EY 2.48 28.87 12.98 10.65 14.42 16.05 17.59 -27.83%
DY 0.00 2.86 3.19 2.69 2.73 4.68 4.42 -
P/NAPS 0.39 0.46 0.61 0.78 0.91 0.78 0.80 -11.27%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 -
Price 0.525 0.715 0.83 1.02 1.10 0.985 0.87 -
P/RPS 1.00 0.91 1.04 1.83 1.19 1.13 0.93 1.21%
P/EPS 39.89 3.54 7.66 9.67 6.93 7.18 5.96 37.23%
EY 2.51 28.27 13.06 10.34 14.42 13.93 16.78 -27.12%
DY 0.00 2.80 3.21 2.61 2.73 4.06 4.21 -
P/NAPS 0.39 0.47 0.61 0.80 0.91 0.90 0.84 -11.99%

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