[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2022 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 228.09%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 129,693 115,908 143,925 104,230 151,486 113,382 113,370 2.26%
PBT 18,040 6,869 25,351 23,281 19,573 13,906 5,220 22.93%
Tax -6,854 -2,399 -8,874 -8,572 -6,620 -4,560 -3,153 13.80%
NP 11,186 4,470 16,477 14,709 12,953 9,346 2,067 32.46%
-
NP to SH 11,256 4,547 16,992 13,252 11,883 9,048 2,070 32.57%
-
Tax Rate 37.99% 34.93% 35.00% 36.82% 33.82% 32.79% 60.40% -
Total Cost 118,507 111,438 127,448 89,521 138,533 104,036 111,303 1.04%
-
Net Worth 1,202,171 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1.66%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 7,657 - - - - - - -
Div Payout % 68.03% - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 1,202,171 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1.66%
NOSH 765,714 800,089 800,089 800,089 800,089 800,089 800,089 -0.72%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 8.62% 3.86% 11.45% 14.11% 8.55% 8.24% 1.82% -
ROE 0.94% 0.38% 1.48% 1.17% 1.07% 0.83% 0.19% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 16.94 15.10 18.75 13.57 19.72 14.61 14.37 2.77%
EPS 1.47 0.59 2.21 1.73 1.54 1.16 0.26 33.43%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.50 1.47 1.44 1.41 1.38 2.17%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 16.94 15.14 18.80 13.62 19.79 14.81 14.81 2.26%
EPS 1.47 0.59 2.22 1.73 1.55 1.18 0.27 32.60%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5707 1.5643 1.5047 1.4751 1.4456 1.4298 1.4223 1.66%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.42 0.355 0.285 0.385 0.30 0.36 0.395 -
P/RPS 2.48 2.35 1.52 2.84 1.52 2.46 2.75 -1.70%
P/EPS 28.57 59.92 12.88 22.31 19.40 30.88 150.53 -24.17%
EY 3.50 1.67 7.77 4.48 5.16 3.24 0.66 32.02%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.19 0.26 0.21 0.26 0.29 -1.18%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 27/11/24 29/11/23 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 -
Price 0.405 0.375 0.305 0.325 0.305 0.365 0.415 -
P/RPS 2.39 2.48 1.63 2.39 1.55 2.50 2.89 -3.11%
P/EPS 27.55 63.30 13.78 18.84 19.72 31.31 158.15 -25.24%
EY 3.63 1.58 7.26 5.31 5.07 3.19 0.63 33.85%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.20 0.22 0.21 0.26 0.30 -2.35%

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