[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -43.23%
YoY- 199.71%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 293,148 240,436 261,976 115,360 187,492 207,480 230,424 4.09%
PBT 47,240 24,840 31,420 15,080 21,016 18,960 9,188 31.34%
Tax -18,140 -8,204 -10,956 -5,936 -8,200 -6,628 -4,328 26.94%
NP 29,100 16,636 20,464 9,144 12,816 12,332 4,860 34.71%
-
NP to SH 29,104 16,256 20,716 6,912 11,104 13,836 4,032 38.97%
-
Tax Rate 38.40% 33.03% 34.87% 39.36% 39.02% 34.96% 47.10% -
Total Cost 264,048 223,800 241,512 106,216 174,676 195,148 225,564 2.65%
-
Net Worth 1,212,640 1,189,615 1,152,042 1,113,550 1,094,693 1,096,180 1,090,834 1.77%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,212,640 1,189,615 1,152,042 1,113,550 1,094,693 1,096,180 1,090,834 1.77%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 9.93% 6.92% 7.81% 7.93% 6.84% 5.94% 2.11% -
ROE 2.40% 1.37% 1.80% 0.62% 1.01% 1.26% 0.37% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 38.20 31.33 34.11 15.02 24.32 26.69 29.15 4.60%
EPS 3.80 2.12 2.68 0.92 1.44 1.76 0.52 39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.50 1.45 1.42 1.41 1.38 2.27%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 38.30 31.41 34.23 15.07 24.50 27.11 30.11 4.08%
EPS 3.80 2.12 2.71 0.90 1.45 1.81 0.53 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5844 1.5543 1.5052 1.4549 1.4303 1.4322 1.4252 1.77%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.42 0.34 0.30 0.33 0.28 0.39 0.455 -
P/RPS 1.10 1.09 0.88 2.20 1.15 1.46 1.56 -5.65%
P/EPS 11.08 16.05 11.12 36.67 19.44 21.91 89.20 -29.34%
EY 9.03 6.23 8.99 2.73 5.14 4.56 1.12 41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.20 0.23 0.20 0.28 0.33 -3.28%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 18/09/24 27/09/23 21/09/22 22/09/21 23/09/20 17/09/19 19/09/18 -
Price 0.38 0.39 0.28 0.335 0.305 0.365 0.41 -
P/RPS 0.99 1.24 0.82 2.23 1.25 1.37 1.41 -5.71%
P/EPS 10.02 18.41 10.38 37.22 21.18 20.51 80.38 -29.29%
EY 9.98 5.43 9.63 2.69 4.72 4.88 1.24 41.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.19 0.23 0.21 0.26 0.30 -3.64%

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