[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 68.78%
YoY- -33.27%
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 312,552 422,898 427,182 303,785 501,793 445,322 407,951 -4.33%
PBT 22,842 153,260 93,899 94,490 118,870 104,548 109,581 -22.98%
Tax -15,153 -44,402 -26,728 -32,659 -30,314 -29,083 -26,705 -9.00%
NP 7,689 108,858 67,171 61,831 88,556 75,465 82,876 -32.69%
-
NP to SH 7,815 109,158 58,281 57,414 86,044 70,287 63,534 -29.45%
-
Tax Rate 66.34% 28.97% 28.46% 34.56% 25.50% 27.82% 24.37% -
Total Cost 304,863 314,040 360,011 241,954 413,237 369,857 325,075 -1.06%
-
Net Worth 1,068,925 1,087,334 974,934 921,817 874,901 751,367 603,427 9.98%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - 10,801 14,337 14,516 16,268 20,491 15,956 -
Div Payout % - 9.90% 24.60% 25.28% 18.91% 29.15% 25.11% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,068,925 1,087,334 974,934 921,817 874,901 751,367 603,427 9.98%
NOSH 800,089 727,821 716,863 725,840 723,058 683,061 580,219 5.49%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.46% 25.74% 15.72% 20.35% 17.65% 16.95% 20.32% -
ROE 0.73% 10.04% 5.98% 6.23% 9.83% 9.35% 10.53% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 39.47 58.73 59.59 41.85 69.40 65.20 70.31 -9.16%
EPS 0.98 15.16 8.13 7.91 11.90 10.29 10.95 -33.09%
DPS 0.00 1.50 2.00 2.00 2.25 3.00 2.75 -
NAPS 1.35 1.51 1.36 1.27 1.21 1.10 1.04 4.43%
Adjusted Per Share Value based on latest NOSH - 724,365
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 40.82 55.24 55.79 39.68 65.54 58.16 53.28 -4.33%
EPS 1.02 14.26 7.61 7.50 11.24 9.18 8.30 -29.46%
DPS 0.00 1.41 1.87 1.90 2.12 2.68 2.08 -
NAPS 1.3961 1.4202 1.2734 1.204 1.1427 0.9814 0.7881 9.98%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.53 0.70 0.835 0.99 1.10 0.855 0.83 -
P/RPS 1.34 1.19 1.40 2.37 1.59 1.31 1.18 2.13%
P/EPS 53.70 4.62 10.27 12.52 9.24 8.31 7.58 38.54%
EY 1.86 21.66 9.74 7.99 10.82 12.04 13.19 -27.83%
DY 0.00 2.14 2.40 2.02 2.05 3.51 3.31 -
P/NAPS 0.39 0.46 0.61 0.78 0.91 0.78 0.80 -11.27%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 -
Price 0.525 0.715 0.83 1.02 1.10 0.985 0.87 -
P/RPS 1.33 1.22 1.39 2.44 1.59 1.51 1.24 1.17%
P/EPS 53.19 4.72 10.21 12.90 9.24 9.57 7.95 37.23%
EY 1.88 21.20 9.80 7.75 10.82 10.45 12.59 -27.14%
DY 0.00 2.10 2.41 1.96 2.05 3.05 3.16 -
P/NAPS 0.39 0.47 0.61 0.80 0.91 0.90 0.84 -11.99%

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