[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- -8.4%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 226,740 414,836 670,810 538,102 385,658 636,146 570,944 -14.25%
PBT 10,440 28,842 287,040 119,440 104,020 166,830 135,024 -34.71%
Tax -6,306 -20,240 -79,984 -32,806 -31,976 -36,812 -36,850 -25.47%
NP 4,134 8,602 207,056 86,634 72,044 130,018 98,174 -41.00%
-
NP to SH 4,140 7,020 207,572 77,198 68,036 126,668 89,842 -40.10%
-
Tax Rate 60.40% 70.18% 27.87% 27.47% 30.74% 22.07% 27.29% -
Total Cost 222,606 406,234 463,754 451,468 313,614 506,128 472,770 -11.79%
-
Net Worth 1,088,600 1,076,140 1,080,353 968,562 901,331 851,185 708,575 7.41%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,088,600 1,076,140 1,080,353 968,562 901,331 851,185 708,575 7.41%
NOSH 800,089 727,821 720,235 717,453 726,880 721,343 668,467 3.03%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.82% 2.07% 30.87% 16.10% 18.68% 20.44% 17.20% -
ROE 0.38% 0.65% 19.21% 7.97% 7.55% 14.88% 12.68% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 28.74 57.44 93.14 75.00 53.06 88.19 85.41 -16.59%
EPS 0.52 0.98 28.82 10.76 9.36 17.56 13.44 -41.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.49 1.50 1.35 1.24 1.18 1.06 4.49%
Adjusted Per Share Value based on latest NOSH - 715,510
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 29.62 54.20 87.64 70.30 50.39 83.11 74.60 -14.26%
EPS 0.54 0.92 27.12 10.09 8.89 16.55 11.74 -40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4223 1.406 1.4115 1.2655 1.1776 1.1121 0.9258 7.41%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.395 0.655 0.77 0.91 1.11 1.13 0.85 -
P/RPS 1.37 1.14 0.83 1.21 2.09 1.28 1.00 5.38%
P/EPS 75.26 67.39 2.67 8.46 11.86 6.44 6.32 51.08%
EY 1.33 1.48 37.43 11.82 8.43 15.54 15.81 -33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.51 0.67 0.90 0.96 0.80 -15.55%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 -
Price 0.415 0.625 0.72 0.905 1.05 1.10 0.81 -
P/RPS 1.44 1.09 0.77 1.21 1.98 1.25 0.95 7.17%
P/EPS 79.07 64.30 2.50 8.41 11.22 6.26 6.03 53.53%
EY 1.26 1.56 40.03 11.89 8.91 15.96 16.59 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.48 0.67 0.85 0.93 0.76 -14.34%

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