[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2018 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
06-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 295.59%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 366,309 245,795 273,337 404,715 584,081 616,603 473,254 -4.17%
PBT 57,678 19,970 37,651 55,183 169,744 122,407 142,817 -14.01%
Tax -25,832 -2,596 -23,528 -21,974 -60,535 -36,747 -47,266 -9.57%
NP 31,846 17,374 14,123 33,209 109,209 85,660 95,551 -16.71%
-
NP to SH 28,307 12,574 13,601 30,915 108,183 80,925 87,015 -17.05%
-
Tax Rate 44.79% 13.00% 62.49% 39.82% 35.66% 30.02% 33.10% -
Total Cost 334,463 228,421 259,214 371,506 474,872 530,943 377,703 -2.00%
-
Net Worth 1,111,130 1,098,986 1,089,863 1,091,977 975,605 990,844 949,114 2.65%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 7,662 7,739 6,227 - 10,840 14,360 30,791 -20.67%
Div Payout % 27.07% 61.55% 45.79% - 10.02% 17.74% 35.39% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 1,111,130 1,098,986 1,089,863 1,091,977 975,605 990,844 949,114 2.65%
NOSH 800,089 800,089 800,089 800,089 727,821 718,003 724,515 1.66%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 8.69% 7.07% 5.17% 8.21% 18.70% 13.89% 20.19% -
ROE 2.55% 1.14% 1.25% 2.83% 11.09% 8.17% 9.17% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 47.80 31.76 35.11 51.15 80.82 85.88 65.32 -5.06%
EPS 3.69 1.62 1.73 3.90 13.65 11.27 12.01 -17.84%
DPS 1.00 1.00 0.80 0.00 1.50 2.00 4.25 -21.41%
NAPS 1.45 1.42 1.40 1.38 1.35 1.38 1.31 1.70%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 47.86 32.11 35.71 52.88 76.31 80.56 61.83 -4.17%
EPS 3.70 1.64 1.78 4.04 14.13 10.57 11.37 -17.05%
DPS 1.00 1.01 0.81 0.00 1.42 1.88 4.02 -20.67%
NAPS 1.4517 1.4359 1.4239 1.4267 1.2747 1.2946 1.24 2.65%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.345 0.305 0.38 0.49 0.705 0.815 0.96 -
P/RPS 0.72 0.96 1.08 0.96 0.87 0.95 1.47 -11.20%
P/EPS 9.34 18.77 21.75 12.54 4.71 7.23 7.99 2.63%
EY 10.71 5.33 4.60 7.97 21.23 13.83 12.51 -2.55%
DY 2.90 3.28 2.11 0.00 2.13 2.45 4.43 -6.81%
P/NAPS 0.24 0.21 0.27 0.36 0.52 0.59 0.73 -16.90%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 28/07/21 14/07/20 27/06/19 06/06/18 21/06/17 15/06/16 24/06/15 -
Price 0.35 0.285 0.38 0.475 0.665 0.755 0.795 -
P/RPS 0.73 0.90 1.08 0.93 0.82 0.88 1.22 -8.19%
P/EPS 9.47 17.54 21.75 12.16 4.44 6.70 6.62 6.14%
EY 10.55 5.70 4.60 8.23 22.51 14.93 15.11 -5.80%
DY 2.86 3.51 2.11 0.00 2.26 2.65 5.35 -9.90%
P/NAPS 0.24 0.20 0.27 0.34 0.49 0.55 0.61 -14.38%

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