[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2018 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 105.36%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 104,230 151,486 113,382 113,370 207,418 335,405 269,051 -14.60%
PBT 23,281 19,573 13,906 5,220 14,421 143,520 59,720 -14.51%
Tax -8,572 -6,620 -4,560 -3,153 -10,120 -39,992 -16,403 -10.24%
NP 14,709 12,953 9,346 2,067 4,301 103,528 43,317 -16.46%
-
NP to SH 13,252 11,883 9,048 2,070 3,510 103,786 38,599 -16.30%
-
Tax Rate 36.82% 33.82% 32.79% 60.40% 70.18% 27.87% 27.47% -
Total Cost 89,521 138,533 104,036 111,303 203,117 231,877 225,734 -14.27%
-
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 968,562 2.58%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 968,562 2.58%
NOSH 800,089 800,089 800,089 800,089 727,821 720,235 717,453 1.83%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 14.11% 8.55% 8.24% 1.82% 2.07% 30.87% 16.10% -
ROE 1.17% 1.07% 0.83% 0.19% 0.33% 9.61% 3.99% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 13.57 19.72 14.61 14.37 28.72 46.57 37.50 -15.57%
EPS 1.73 1.54 1.16 0.26 0.49 14.41 5.38 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.41 1.38 1.49 1.50 1.35 1.42%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 13.03 18.93 14.17 14.17 25.92 41.92 33.63 -14.60%
EPS 1.66 1.49 1.13 0.26 0.44 12.97 4.82 -16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4112 1.3829 1.3678 1.3606 1.345 1.3503 1.2106 2.58%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.385 0.30 0.36 0.395 0.655 0.77 0.91 -
P/RPS 2.84 1.52 2.46 2.75 2.28 1.65 2.43 2.63%
P/EPS 22.31 19.40 30.88 150.53 134.78 5.34 16.91 4.72%
EY 4.48 5.16 3.24 0.66 0.74 18.71 5.91 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.26 0.29 0.44 0.51 0.67 -14.58%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 -
Price 0.325 0.305 0.365 0.415 0.625 0.72 0.905 -
P/RPS 2.39 1.55 2.50 2.89 2.18 1.55 2.41 -0.13%
P/EPS 18.84 19.72 31.31 158.15 128.60 5.00 16.82 1.90%
EY 5.31 5.07 3.19 0.63 0.78 20.01 5.94 -1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.26 0.30 0.42 0.48 0.67 -16.92%

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