[GLOMAC] YoY Quarter Result on 31-Jan-2018 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 206.33%
YoY- -19.83%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 99,389 74,024 79,032 105,134 87,493 158,131 110,956 -1.81%
PBT 17,164 11,309 8,341 8,422 9,740 34,179 42,481 -14.00%
Tax -5,136 3,715 -6,319 -5,032 -4,410 -10,325 -16,671 -17.80%
NP 12,028 15,024 2,022 3,390 5,330 23,854 25,810 -11.93%
-
NP to SH 11,655 12,141 1,432 4,307 5,372 19,682 23,397 -10.95%
-
Tax Rate 29.92% -32.85% 75.76% 59.75% 45.28% 30.21% 39.24% -
Total Cost 87,361 59,000 77,010 101,744 82,163 134,277 85,146 0.42%
-
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 976,916 919,943 3.19%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 10,801 14,366 14,487 -
Div Payout % - - - - 201.07% 72.99% 61.92% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 976,916 919,943 3.19%
NOSH 800,089 800,089 800,089 800,089 727,821 718,321 724,365 1.66%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 12.10% 20.30% 2.56% 3.22% 6.09% 15.08% 23.26% -
ROE 1.05% 1.10% 0.13% 0.40% 0.49% 2.01% 2.54% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 12.97 9.54 10.11 13.28 12.15 22.01 15.32 -2.73%
EPS 1.52 1.56 0.18 0.54 0.75 2.74 3.23 -11.79%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 2.00 -
NAPS 1.45 1.42 1.39 1.35 1.51 1.36 1.27 2.23%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 12.99 9.67 10.33 13.74 11.43 20.66 14.50 -1.81%
EPS 1.52 1.59 0.19 0.56 0.70 2.57 3.06 -10.99%
DPS 0.00 0.00 0.00 0.00 1.41 1.88 1.89 -
NAPS 1.4516 1.4396 1.4199 1.3966 1.4206 1.2764 1.2019 3.19%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.30 0.35 0.37 0.53 0.70 0.835 0.99 -
P/RPS 2.31 3.67 3.66 3.99 5.76 3.79 6.46 -15.73%
P/EPS 19.72 22.37 202.01 97.43 93.83 30.47 30.65 -7.08%
EY 5.07 4.47 0.50 1.03 1.07 3.28 3.26 7.63%
DY 0.00 0.00 0.00 0.00 2.14 2.40 2.02 -
P/NAPS 0.21 0.25 0.27 0.39 0.46 0.61 0.78 -19.62%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 -
Price 0.36 0.275 0.38 0.525 0.715 0.83 1.02 -
P/RPS 2.78 2.88 3.76 3.95 5.88 3.77 6.66 -13.53%
P/EPS 23.67 17.58 207.47 96.52 95.84 30.29 31.58 -4.68%
EY 4.23 5.69 0.48 1.04 1.04 3.30 3.17 4.92%
DY 0.00 0.00 0.00 0.00 2.10 2.41 1.96 -
P/NAPS 0.25 0.19 0.27 0.39 0.47 0.61 0.80 -17.60%

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