[GLOMAC] YoY TTM Result on 31-Jan-2016 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -4.06%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 284,565 471,446 612,319 596,651 478,653 737,405 689,777 -13.71%
PBT 45,902 37,629 181,768 142,226 132,902 167,843 156,031 -18.44%
Tax -16,293 -28,003 -54,421 -41,335 -46,738 -46,495 -43,853 -15.20%
NP 29,609 9,626 127,347 100,891 86,164 121,348 112,178 -19.90%
-
NP to SH 26,602 9,094 131,802 87,882 79,751 118,034 91,910 -18.66%
-
Tax Rate 35.50% 74.42% 29.94% 29.06% 35.17% 27.70% 28.11% -
Total Cost 254,956 461,820 484,972 495,760 392,489 616,057 577,599 -12.73%
-
Net Worth 1,086,740 1,068,925 720,089 976,916 919,943 880,740 794,883 5.34%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - 10,840 25,222 30,569 33,778 43,003 37,364 -
Div Payout % - 119.20% 19.14% 34.78% 42.36% 36.43% 40.65% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 1,086,740 1,068,925 720,089 976,916 919,943 880,740 794,883 5.34%
NOSH 800,089 800,089 720,089 718,321 724,365 727,884 722,621 1.71%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 10.41% 2.04% 20.80% 16.91% 18.00% 16.46% 16.26% -
ROE 2.45% 0.85% 18.30% 9.00% 8.67% 13.40% 11.56% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 36.40 59.54 85.03 83.06 66.08 101.31 95.45 -14.83%
EPS 3.40 1.15 18.30 12.23 11.01 16.22 12.72 -19.73%
DPS 0.00 1.37 3.50 4.25 4.65 5.91 5.17 -
NAPS 1.39 1.35 1.00 1.36 1.27 1.21 1.10 3.97%
Adjusted Per Share Value based on latest NOSH - 718,321
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 37.18 61.60 80.00 77.95 62.54 96.34 90.12 -13.71%
EPS 3.48 1.19 17.22 11.48 10.42 15.42 12.01 -18.64%
DPS 0.00 1.42 3.30 3.99 4.41 5.62 4.88 -
NAPS 1.4199 1.3966 0.9408 1.2764 1.2019 1.1507 1.0385 5.34%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.37 0.53 0.70 0.835 0.99 1.10 0.855 -
P/RPS 1.02 0.89 0.82 1.01 1.50 1.09 0.90 2.10%
P/EPS 10.87 46.15 3.82 6.83 8.99 6.78 6.72 8.34%
EY 9.20 2.17 26.15 14.65 11.12 14.74 14.88 -7.69%
DY 0.00 2.58 5.00 5.09 4.70 5.37 6.05 -
P/NAPS 0.27 0.39 0.70 0.61 0.78 0.91 0.78 -16.19%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 -
Price 0.38 0.525 0.715 0.83 1.02 1.10 0.985 -
P/RPS 1.04 0.88 0.84 1.00 1.54 1.09 1.03 0.16%
P/EPS 11.17 45.71 3.91 6.78 9.26 6.78 7.74 6.30%
EY 8.95 2.19 25.60 14.74 10.79 14.74 12.91 -5.92%
DY 0.00 2.61 4.90 5.12 4.56 5.37 5.25 -
P/NAPS 0.27 0.39 0.72 0.61 0.80 0.91 0.90 -18.17%

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