[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2022 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 64.05%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 259,386 231,816 287,850 208,460 302,972 226,764 226,740 2.26%
PBT 36,080 13,738 50,702 46,562 39,146 27,812 10,440 22.93%
Tax -13,708 -4,798 -17,748 -17,144 -13,240 -9,120 -6,306 13.80%
NP 22,372 8,940 32,954 29,418 25,906 18,692 4,134 32.46%
-
NP to SH 22,512 9,094 33,984 26,504 23,766 18,096 4,140 32.57%
-
Tax Rate 37.99% 34.93% 35.00% 36.82% 33.82% 32.79% 60.40% -
Total Cost 237,014 222,876 254,896 179,042 277,066 208,072 222,606 1.04%
-
Net Worth 1,202,171 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1.66%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 15,314 - - - - - - -
Div Payout % 68.03% - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 1,202,171 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1.66%
NOSH 765,714 800,089 800,089 800,089 800,089 800,089 800,089 -0.72%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 8.62% 3.86% 11.45% 14.11% 8.55% 8.24% 1.82% -
ROE 1.87% 0.76% 2.95% 2.35% 2.15% 1.65% 0.38% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 33.88 30.20 37.49 27.14 39.43 29.22 28.74 2.77%
EPS 2.94 1.18 4.42 3.46 3.08 2.32 0.52 33.43%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.50 1.47 1.44 1.41 1.38 2.17%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 33.89 30.29 37.61 27.24 39.58 29.63 29.62 2.26%
EPS 2.94 1.19 4.44 3.46 3.11 2.36 0.54 32.60%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5707 1.5643 1.5047 1.4751 1.4456 1.4298 1.4223 1.66%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.42 0.355 0.285 0.385 0.30 0.36 0.395 -
P/RPS 1.24 1.18 0.76 1.42 0.76 1.23 1.37 -1.64%
P/EPS 14.29 29.96 6.44 11.16 9.70 15.44 75.26 -24.16%
EY 7.00 3.34 15.53 8.96 10.31 6.48 1.33 31.85%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.19 0.26 0.21 0.26 0.29 -1.18%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 27/11/24 29/11/23 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 -
Price 0.405 0.375 0.305 0.325 0.305 0.365 0.415 -
P/RPS 1.20 1.24 0.81 1.20 0.77 1.25 1.44 -2.99%
P/EPS 13.78 31.65 6.89 9.42 9.86 15.66 79.07 -25.24%
EY 7.26 3.16 14.51 10.62 10.14 6.39 1.26 33.85%
DY 4.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.20 0.22 0.21 0.26 0.30 -2.35%

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