[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 5.18%
YoY- 87.3%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 187,406 192,402 312,552 422,898 427,182 303,785 501,793 -15.13%
PBT 25,215 13,561 22,842 153,260 93,899 94,490 118,870 -22.76%
Tax -845 -9,472 -15,153 -44,402 -26,728 -32,659 -30,314 -44.92%
NP 24,370 4,089 7,689 108,858 67,171 61,831 88,556 -19.34%
-
NP to SH 21,189 3,502 7,815 109,158 58,281 57,414 86,044 -20.82%
-
Tax Rate 3.35% 69.85% 66.34% 28.97% 28.46% 34.56% 25.50% -
Total Cost 163,036 188,313 304,863 314,040 360,011 241,954 413,237 -14.35%
-
Net Worth 1,101,820 1,086,740 1,068,925 1,087,334 974,934 921,817 874,901 3.91%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - 10,801 14,337 14,516 16,268 -
Div Payout % - - - 9.90% 24.60% 25.28% 18.91% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,101,820 1,086,740 1,068,925 1,087,334 974,934 921,817 874,901 3.91%
NOSH 800,089 800,089 800,089 727,821 716,863 725,840 723,058 1.70%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 13.00% 2.13% 2.46% 25.74% 15.72% 20.35% 17.65% -
ROE 1.92% 0.32% 0.73% 10.04% 5.98% 6.23% 9.83% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 24.15 24.61 39.47 58.73 59.59 41.85 69.40 -16.12%
EPS 2.73 0.44 0.98 15.16 8.13 7.91 11.90 -21.74%
DPS 0.00 0.00 0.00 1.50 2.00 2.00 2.25 -
NAPS 1.42 1.39 1.35 1.51 1.36 1.27 1.21 2.70%
Adjusted Per Share Value based on latest NOSH - 727,821
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 24.49 25.14 40.84 55.25 55.81 39.69 65.56 -15.12%
EPS 2.77 0.46 1.02 14.26 7.61 7.50 11.24 -20.81%
DPS 0.00 0.00 0.00 1.41 1.87 1.90 2.13 -
NAPS 1.4396 1.4199 1.3966 1.4206 1.2738 1.2044 1.1431 3.91%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.35 0.37 0.53 0.70 0.835 0.99 1.10 -
P/RPS 1.45 1.50 1.34 1.19 1.40 2.37 1.59 -1.52%
P/EPS 12.82 82.60 53.70 4.62 10.27 12.52 9.24 5.60%
EY 7.80 1.21 1.86 21.66 9.74 7.99 10.82 -5.30%
DY 0.00 0.00 0.00 2.14 2.40 2.02 2.05 -
P/NAPS 0.25 0.27 0.39 0.46 0.61 0.78 0.91 -19.36%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 -
Price 0.275 0.38 0.525 0.715 0.83 1.02 1.10 -
P/RPS 1.14 1.54 1.33 1.22 1.39 2.44 1.59 -5.39%
P/EPS 10.07 84.84 53.19 4.72 10.21 12.90 9.24 1.44%
EY 9.93 1.18 1.88 21.20 9.80 7.75 10.82 -1.41%
DY 0.00 0.00 0.00 2.10 2.41 1.96 2.05 -
P/NAPS 0.19 0.27 0.39 0.47 0.61 0.80 0.91 -22.96%

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