[GLOMAC] YoY Quarter Result on 31-Oct-2019 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 61.58%
YoY- 426.27%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 78,431 75,390 104,613 61,512 55,764 109,932 83,985 -1.13%
PBT 17,496 19,511 14,319 9,166 2,923 7,526 25,711 -6.21%
Tax -6,135 -7,088 -4,570 -2,903 -2,071 -5,448 -8,659 -5.57%
NP 11,361 12,423 9,749 6,263 852 2,078 17,052 -6.54%
-
NP to SH 11,813 11,524 9,107 5,589 1,062 1,406 18,248 -6.98%
-
Tax Rate 35.07% 36.33% 31.92% 31.67% 70.85% 72.39% 33.68% -
Total Cost 67,070 62,967 94,864 55,249 54,912 107,854 66,933 0.03%
-
Net Worth 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 1.04%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 1.04%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 721,264 1.74%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 14.49% 16.48% 9.32% 10.18% 1.53% 1.89% 20.30% -
ROE 1.03% 1.02% 0.82% 0.51% 0.10% 0.13% 1.69% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 10.22 9.82 13.62 7.93 7.07 15.22 11.64 -2.14%
EPS 1.54 1.50 1.19 0.72 0.13 0.19 2.53 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.41 1.38 1.49 1.50 0.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 10.25 9.85 13.67 8.04 7.29 14.36 10.97 -1.12%
EPS 1.54 1.51 1.19 0.73 0.14 0.18 2.38 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5047 1.4751 1.4456 1.4298 1.4223 1.406 1.4135 1.04%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.285 0.385 0.30 0.36 0.395 0.655 0.77 -
P/RPS 2.79 3.92 2.20 4.54 5.59 4.30 6.61 -13.38%
P/EPS 18.52 25.66 25.31 49.99 293.40 336.46 30.43 -7.93%
EY 5.40 3.90 3.95 2.00 0.34 0.30 3.29 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.21 0.26 0.29 0.44 0.51 -15.16%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 -
Price 0.305 0.325 0.305 0.365 0.415 0.625 0.72 -
P/RPS 2.99 3.31 2.24 4.61 5.87 4.11 6.18 -11.39%
P/EPS 19.82 21.66 25.73 50.69 308.26 321.05 28.46 -5.84%
EY 5.04 4.62 3.89 1.97 0.32 0.31 3.51 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.26 0.30 0.42 0.48 -13.57%

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