[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 134.18%
YoY- 505.05%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 209,928 185,904 250,875 187,406 192,402 312,552 422,898 -11.01%
PBT 29,597 32,458 36,737 25,215 13,561 22,842 153,260 -23.96%
Tax -12,452 -10,639 -11,756 -845 -9,472 -15,153 -44,402 -19.08%
NP 17,145 21,819 24,981 24,370 4,089 7,689 108,858 -26.50%
-
NP to SH 17,411 21,375 23,538 21,189 3,502 7,815 109,158 -26.34%
-
Tax Rate 42.07% 32.78% 32.00% 3.35% 69.85% 66.34% 28.97% -
Total Cost 192,783 164,085 225,894 163,036 188,313 304,863 314,040 -7.80%
-
Net Worth 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 1.06%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - 10,801 -
Div Payout % - - - - - - 9.90% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 1.06%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 727,821 1.58%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 8.17% 11.74% 9.96% 13.00% 2.13% 2.46% 25.74% -
ROE 1.50% 1.89% 2.12% 1.92% 0.32% 0.73% 10.04% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 27.35 24.20 32.74 24.15 24.61 39.47 58.73 -11.95%
EPS 2.27 2.78 3.06 2.73 0.44 0.98 15.16 -27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.51 1.47 1.45 1.42 1.39 1.35 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 27.43 24.29 32.78 24.49 25.14 40.84 55.25 -11.01%
EPS 2.27 2.79 3.08 2.77 0.46 1.02 14.26 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
NAPS 1.5142 1.4751 1.4516 1.4396 1.4199 1.3966 1.4206 1.06%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.32 0.33 0.30 0.35 0.37 0.53 0.70 -
P/RPS 1.17 1.36 0.92 1.45 1.50 1.34 1.19 -0.28%
P/EPS 14.11 11.86 9.77 12.82 82.60 53.70 4.62 20.44%
EY 7.09 8.43 10.24 7.80 1.21 1.86 21.66 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 0.21 0.22 0.21 0.25 0.27 0.39 0.46 -12.24%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 -
Price 0.315 0.325 0.36 0.275 0.38 0.525 0.715 -
P/RPS 1.15 1.34 1.10 1.14 1.54 1.33 1.22 -0.97%
P/EPS 13.89 11.68 11.72 10.07 84.84 53.19 4.72 19.69%
EY 7.20 8.56 8.53 9.93 1.18 1.88 21.20 -16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.21 0.22 0.25 0.19 0.27 0.39 0.47 -12.55%

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