[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
17-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -3.15%
YoY- 1.07%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 230,424 389,944 1,005,680 491,988 426,140 649,084 644,276 -15.74%
PBT 9,188 27,580 471,236 122,768 124,036 138,080 135,468 -36.12%
Tax -4,328 -18,688 -125,332 -27,488 -36,232 -38,152 -40,284 -31.03%
NP 4,860 8,892 345,904 95,280 87,804 99,928 95,184 -39.07%
-
NP to SH 4,032 8,416 342,152 84,276 83,380 96,532 83,984 -39.69%
-
Tax Rate 47.10% 67.76% 26.60% 22.39% 29.21% 27.63% 29.74% -
Total Cost 225,564 381,052 659,776 396,708 338,336 549,156 549,092 -13.77%
-
Net Worth 1,090,834 1,084,003 1,080,935 960,287 907,883 830,690 609,561 10.18%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,090,834 1,084,003 1,080,935 960,287 907,883 830,690 609,561 10.18%
NOSH 800,089 727,821 720,623 716,632 726,306 716,112 564,408 5.98%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 2.11% 2.28% 34.40% 19.37% 20.60% 15.40% 14.77% -
ROE 0.37% 0.78% 31.65% 8.78% 9.18% 11.62% 13.78% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 29.15 53.96 139.56 68.65 58.67 90.64 114.15 -20.34%
EPS 0.52 1.16 47.48 11.76 11.48 13.48 14.88 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.50 1.50 1.34 1.25 1.16 1.08 4.16%
Adjusted Per Share Value based on latest NOSH - 716,632
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 30.11 50.95 131.40 64.28 55.68 84.80 84.18 -15.74%
EPS 0.53 1.10 44.70 11.01 10.89 12.61 10.97 -39.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4252 1.4163 1.4123 1.2546 1.1862 1.0853 0.7964 10.18%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.455 0.655 0.78 0.875 1.20 1.20 0.85 -
P/RPS 1.56 1.21 0.56 1.27 2.05 1.32 0.74 13.22%
P/EPS 89.20 56.24 1.64 7.44 10.45 8.90 5.71 58.07%
EY 1.12 1.78 60.87 13.44 9.57 11.23 17.51 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.52 0.65 0.96 1.03 0.79 -13.53%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 19/09/18 27/09/17 21/09/16 17/09/15 24/09/14 23/09/13 26/09/12 -
Price 0.41 0.65 0.755 0.86 1.17 1.17 0.79 -
P/RPS 1.41 1.20 0.54 1.25 1.99 1.29 0.69 12.64%
P/EPS 80.38 55.81 1.59 7.31 10.19 8.68 5.31 57.24%
EY 1.24 1.79 62.89 13.67 9.81 11.52 18.84 -36.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.50 0.64 0.94 1.01 0.73 -13.76%

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