[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -16.59%
YoY- -96.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 302,972 226,764 226,740 414,836 670,810 538,102 385,658 -3.93%
PBT 39,146 27,812 10,440 28,842 287,040 119,440 104,020 -15.01%
Tax -13,240 -9,120 -6,306 -20,240 -79,984 -32,806 -31,976 -13.65%
NP 25,906 18,692 4,134 8,602 207,056 86,634 72,044 -15.65%
-
NP to SH 23,766 18,096 4,140 7,020 207,572 77,198 68,036 -16.06%
-
Tax Rate 33.82% 32.79% 60.40% 70.18% 27.87% 27.47% 30.74% -
Total Cost 277,066 208,072 222,606 406,234 463,754 451,468 313,614 -2.04%
-
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 968,562 901,331 3.47%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 968,562 901,331 3.47%
NOSH 800,089 800,089 800,089 727,821 720,235 717,453 726,880 1.61%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 8.55% 8.24% 1.82% 2.07% 30.87% 16.10% 18.68% -
ROE 2.15% 1.65% 0.38% 0.65% 19.21% 7.97% 7.55% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 39.43 29.22 28.74 57.44 93.14 75.00 53.06 -4.82%
EPS 3.08 2.32 0.52 0.98 28.82 10.76 9.36 -16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.38 1.49 1.50 1.35 1.24 2.52%
Adjusted Per Share Value based on latest NOSH - 727,821
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 39.58 29.63 29.62 54.20 87.64 70.30 50.39 -3.94%
EPS 3.11 2.36 0.54 0.92 27.12 10.09 8.89 -16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4456 1.4298 1.4223 1.406 1.4115 1.2655 1.1776 3.47%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.30 0.36 0.395 0.655 0.77 0.91 1.11 -
P/RPS 0.76 1.23 1.37 1.14 0.83 1.21 2.09 -15.50%
P/EPS 9.70 15.44 75.26 67.39 2.67 8.46 11.86 -3.29%
EY 10.31 6.48 1.33 1.48 37.43 11.82 8.43 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.29 0.44 0.51 0.67 0.90 -21.52%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 -
Price 0.305 0.365 0.415 0.625 0.72 0.905 1.05 -
P/RPS 0.77 1.25 1.44 1.09 0.77 1.21 1.98 -14.55%
P/EPS 9.86 15.66 79.07 64.30 2.50 8.41 11.22 -2.12%
EY 10.14 6.39 1.26 1.56 40.03 11.89 8.91 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.30 0.42 0.48 0.67 0.85 -20.76%

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