[GLOMAC] YoY TTM Result on 31-Jan-2015 [#3]

Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 0.87%
YoY- -32.43%
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 471,446 612,319 596,651 478,653 737,405 689,777 561,687 -2.87%
PBT 37,629 181,768 142,226 132,902 167,843 156,031 137,445 -19.40%
Tax -28,003 -54,421 -41,335 -46,738 -46,495 -43,853 -35,250 -3.75%
NP 9,626 127,347 100,891 86,164 121,348 112,178 102,195 -32.52%
-
NP to SH 9,094 131,802 87,882 79,751 118,034 91,910 78,555 -30.16%
-
Tax Rate 74.42% 29.94% 29.06% 35.17% 27.70% 28.11% 25.65% -
Total Cost 461,820 484,972 495,760 392,489 616,057 577,599 459,492 0.08%
-
Net Worth 1,068,925 720,089 976,916 919,943 880,740 794,883 594,320 10.26%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 10,840 25,222 30,569 33,778 43,003 37,364 23,119 -11.84%
Div Payout % 119.20% 19.14% 34.78% 42.36% 36.43% 40.65% 29.43% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,068,925 720,089 976,916 919,943 880,740 794,883 594,320 10.26%
NOSH 800,089 720,089 718,321 724,365 727,884 722,621 571,462 5.76%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.04% 20.80% 16.91% 18.00% 16.46% 16.26% 18.19% -
ROE 0.85% 18.30% 9.00% 8.67% 13.40% 11.56% 13.22% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 59.54 85.03 83.06 66.08 101.31 95.45 98.29 -8.00%
EPS 1.15 18.30 12.23 11.01 16.22 12.72 13.75 -33.84%
DPS 1.37 3.50 4.25 4.65 5.91 5.17 4.05 -16.51%
NAPS 1.35 1.00 1.36 1.27 1.21 1.10 1.04 4.43%
Adjusted Per Share Value based on latest NOSH - 724,365
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 61.58 79.98 77.93 62.52 96.31 90.09 73.36 -2.87%
EPS 1.19 17.21 11.48 10.42 15.42 12.00 10.26 -30.14%
DPS 1.42 3.29 3.99 4.41 5.62 4.88 3.02 -11.80%
NAPS 1.3961 0.9405 1.276 1.2016 1.1504 1.0382 0.7763 10.26%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.53 0.70 0.835 0.99 1.10 0.855 0.83 -
P/RPS 0.89 0.82 1.01 1.50 1.09 0.90 0.84 0.96%
P/EPS 46.15 3.82 6.83 8.99 6.78 6.72 6.04 40.29%
EY 2.17 26.15 14.65 11.12 14.74 14.88 16.56 -28.70%
DY 2.58 5.00 5.09 4.70 5.37 6.05 4.87 -10.03%
P/NAPS 0.39 0.70 0.61 0.78 0.91 0.78 0.80 -11.27%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 -
Price 0.525 0.715 0.83 1.02 1.10 0.985 0.87 -
P/RPS 0.88 0.84 1.00 1.54 1.09 1.03 0.89 -0.18%
P/EPS 45.71 3.91 6.78 9.26 6.78 7.74 6.33 38.98%
EY 2.19 25.60 14.74 10.79 14.74 12.91 15.80 -28.03%
DY 2.61 4.90 5.12 4.56 5.37 5.25 4.65 -9.16%
P/NAPS 0.39 0.72 0.61 0.80 0.91 0.90 0.84 -11.99%

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