[GLOMAC] YoY TTM Result on 30-Apr-2015 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 9.11%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 404,715 584,081 616,603 473,254 676,661 680,934 652,406 -7.64%
PBT 55,184 169,744 122,407 142,818 157,281 153,518 161,067 -16.34%
Tax -21,973 -60,535 -36,747 -47,266 -44,393 -45,264 -41,475 -10.04%
NP 33,211 109,209 85,660 95,552 112,888 108,254 119,592 -19.21%
-
NP to SH 30,917 108,193 80,925 87,016 108,380 102,274 85,160 -15.53%
-
Tax Rate 39.82% 35.66% 30.02% 33.10% 28.23% 29.48% 25.75% -
Total Cost 371,504 474,872 530,943 377,702 563,773 572,680 532,814 -5.83%
-
Net Worth 1,091,977 975,605 995,052 943,393 888,143 760,756 638,859 9.34%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 21,641 28,787 30,690 35,669 48,305 31,401 -
Div Payout % - 20.00% 35.57% 35.27% 32.91% 47.23% 36.87% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,091,977 975,605 995,052 943,393 888,143 760,756 638,859 9.34%
NOSH 800,089 722,671 721,052 720,147 727,986 760,756 570,410 5.79%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 8.21% 18.70% 13.89% 20.19% 16.68% 15.90% 18.33% -
ROE 2.83% 11.09% 8.13% 9.22% 12.20% 13.44% 13.33% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 51.15 80.82 85.51 65.72 92.95 89.51 114.37 -12.54%
EPS 3.91 14.97 11.22 12.08 14.89 13.44 14.93 -20.00%
DPS 0.00 3.00 4.00 4.25 4.90 6.35 5.51 -
NAPS 1.38 1.35 1.38 1.31 1.22 1.00 1.12 3.53%
Adjusted Per Share Value based on latest NOSH - 720,147
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 52.88 76.31 80.56 61.83 88.41 88.97 85.24 -7.64%
EPS 4.04 14.14 10.57 11.37 14.16 13.36 11.13 -15.53%
DPS 0.00 2.83 3.76 4.01 4.66 6.31 4.10 -
NAPS 1.4267 1.2747 1.3001 1.2326 1.1604 0.994 0.8347 9.34%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.49 0.705 0.815 0.96 1.10 0.94 0.83 -
P/RPS 0.96 0.87 0.95 1.46 1.18 1.05 0.73 4.66%
P/EPS 12.54 4.71 7.26 7.94 7.39 6.99 5.56 14.51%
EY 7.97 21.24 13.77 12.59 13.53 14.30 17.99 -12.68%
DY 0.00 4.26 4.91 4.43 4.45 6.75 6.63 -
P/NAPS 0.36 0.52 0.59 0.73 0.90 0.94 0.74 -11.31%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 06/06/18 21/06/17 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 -
Price 0.475 0.665 0.755 0.795 1.05 1.09 0.84 -
P/RPS 0.93 0.82 0.88 1.21 1.13 1.22 0.73 4.11%
P/EPS 12.16 4.44 6.73 6.58 7.05 8.11 5.63 13.68%
EY 8.23 22.51 14.87 15.20 14.18 12.33 17.77 -12.03%
DY 0.00 4.51 5.30 5.35 4.67 5.83 6.55 -
P/NAPS 0.34 0.49 0.55 0.61 0.86 1.09 0.75 -12.34%

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