[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 12.79%
YoY- -55.19%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 247,872 334,500 249,874 256,536 416,736 563,864 569,576 -12.93%
PBT 43,277 48,982 33,620 18,081 30,456 204,346 125,198 -16.21%
Tax -14,185 -15,674 -1,126 -12,629 -20,204 -59,202 -35,637 -14.22%
NP 29,092 33,308 32,493 5,452 10,252 145,144 89,561 -17.07%
-
NP to SH 28,500 31,384 28,252 4,669 10,420 145,544 77,708 -15.38%
-
Tax Rate 32.78% 32.00% 3.35% 69.85% 66.34% 28.97% 28.46% -
Total Cost 218,780 301,192 217,381 251,084 406,484 418,720 480,014 -12.26%
-
Net Worth 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 974,934 2.47%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - 14,401 19,116 -
Div Payout % - - - - - 9.90% 24.60% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 974,934 2.47%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 716,863 1.84%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 11.74% 9.96% 13.00% 2.13% 2.46% 25.74% 15.72% -
ROE 2.52% 2.82% 2.56% 0.43% 0.97% 13.39% 7.97% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 32.27 43.66 32.20 32.81 52.63 78.30 79.45 -13.93%
EPS 3.71 4.08 3.64 0.59 1.31 20.21 10.84 -16.35%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
NAPS 1.47 1.45 1.42 1.39 1.35 1.51 1.36 1.30%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 32.39 43.70 32.65 33.52 54.45 73.67 74.42 -12.93%
EPS 3.72 4.10 3.69 0.61 1.36 19.02 10.15 -15.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 2.50 -
NAPS 1.4751 1.4516 1.4396 1.4199 1.3966 1.4206 1.2738 2.47%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.33 0.30 0.35 0.37 0.53 0.70 0.835 -
P/RPS 1.02 0.69 1.09 1.13 1.01 0.89 1.05 -0.48%
P/EPS 8.89 7.32 9.61 61.95 40.27 3.46 7.70 2.42%
EY 11.24 13.65 10.40 1.61 2.48 28.87 12.98 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 2.86 3.19 -
P/NAPS 0.22 0.21 0.25 0.27 0.39 0.46 0.61 -15.61%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 -
Price 0.325 0.36 0.275 0.38 0.525 0.715 0.83 -
P/RPS 1.01 0.82 0.85 1.16 1.00 0.91 1.04 -0.48%
P/EPS 8.76 8.79 7.55 63.63 39.89 3.54 7.66 2.25%
EY 11.42 11.38 13.24 1.57 2.51 28.27 13.06 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 2.80 3.21 -
P/NAPS 0.22 0.25 0.19 0.27 0.39 0.47 0.61 -15.61%

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