[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -18.4%
YoY- -46.29%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 414,836 670,810 538,102 385,658 636,146 570,944 525,328 -3.85%
PBT 28,842 287,040 119,440 104,020 166,830 135,024 133,262 -22.49%
Tax -20,240 -79,984 -32,806 -31,976 -36,812 -36,850 -31,306 -7.00%
NP 8,602 207,056 86,634 72,044 130,018 98,174 101,956 -33.74%
-
NP to SH 7,020 207,572 77,198 68,036 126,668 89,842 83,294 -33.76%
-
Tax Rate 70.18% 27.87% 27.47% 30.74% 22.07% 27.29% 23.49% -
Total Cost 406,234 463,754 451,468 313,614 506,128 472,770 423,372 -0.68%
-
Net Worth 1,076,140 1,080,353 968,562 901,331 851,185 708,575 619,155 9.64%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 1,076,140 1,080,353 968,562 901,331 851,185 708,575 619,155 9.64%
NOSH 727,821 720,235 717,453 726,880 721,343 668,467 584,109 3.73%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 2.07% 30.87% 16.10% 18.68% 20.44% 17.20% 19.41% -
ROE 0.65% 19.21% 7.97% 7.55% 14.88% 12.68% 13.45% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 57.44 93.14 75.00 53.06 88.19 85.41 89.94 -7.19%
EPS 0.98 28.82 10.76 9.36 17.56 13.44 14.26 -35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.35 1.24 1.18 1.06 1.06 5.83%
Adjusted Per Share Value based on latest NOSH - 727,790
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 54.20 87.64 70.30 50.39 83.11 74.60 68.64 -3.85%
EPS 0.92 27.12 10.09 8.89 16.55 11.74 10.88 -33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.4115 1.2655 1.1776 1.1121 0.9258 0.8089 9.64%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.655 0.77 0.91 1.11 1.13 0.85 0.85 -
P/RPS 1.14 0.83 1.21 2.09 1.28 1.00 0.95 3.08%
P/EPS 67.39 2.67 8.46 11.86 6.44 6.32 5.96 49.76%
EY 1.48 37.43 11.82 8.43 15.54 15.81 16.78 -33.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.67 0.90 0.96 0.80 0.80 -9.47%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 27/11/17 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 -
Price 0.625 0.72 0.905 1.05 1.10 0.81 0.82 -
P/RPS 1.09 0.77 1.21 1.98 1.25 0.95 0.91 3.05%
P/EPS 64.30 2.50 8.41 11.22 6.26 6.03 5.75 49.48%
EY 1.56 40.03 11.89 8.91 15.96 16.59 17.39 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.67 0.85 0.93 0.76 0.77 -9.60%

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