[GLOMAC] YoY TTM Result on 31-Jan-2017 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -9.79%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 268,341 284,565 471,446 612,319 596,651 478,653 737,405 -15.49%
PBT 49,305 45,902 37,629 181,768 142,226 132,902 167,843 -18.45%
Tax -14,901 -16,293 -28,003 -54,421 -41,335 -46,738 -46,495 -17.26%
NP 34,404 29,609 9,626 127,347 100,891 86,164 121,348 -18.94%
-
NP to SH 31,288 26,602 9,094 131,802 87,882 79,751 118,034 -19.84%
-
Tax Rate 30.22% 35.50% 74.42% 29.94% 29.06% 35.17% 27.70% -
Total Cost 233,937 254,956 461,820 484,972 495,760 392,489 616,057 -14.89%
-
Net Worth 1,101,820 1,086,740 1,068,925 720,089 976,916 919,943 880,740 3.80%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 6,227 - 10,840 25,222 30,569 33,778 43,003 -27.52%
Div Payout % 19.90% - 119.20% 19.14% 34.78% 42.36% 36.43% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,101,820 1,086,740 1,068,925 720,089 976,916 919,943 880,740 3.80%
NOSH 800,089 800,089 800,089 720,089 718,321 724,365 727,884 1.58%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 12.82% 10.41% 2.04% 20.80% 16.91% 18.00% 16.46% -
ROE 2.84% 2.45% 0.85% 18.30% 9.00% 8.67% 13.40% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 34.58 36.40 59.54 85.03 83.06 66.08 101.31 -16.39%
EPS 4.03 3.40 1.15 18.30 12.23 11.01 16.22 -20.70%
DPS 0.80 0.00 1.37 3.50 4.25 4.65 5.91 -28.33%
NAPS 1.42 1.39 1.35 1.00 1.36 1.27 1.21 2.70%
Adjusted Per Share Value based on latest NOSH - 727,821
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 35.06 37.18 61.60 80.00 77.95 62.54 96.34 -15.49%
EPS 4.09 3.48 1.19 17.22 11.48 10.42 15.42 -19.83%
DPS 0.81 0.00 1.42 3.30 3.99 4.41 5.62 -27.58%
NAPS 1.4396 1.4199 1.3966 0.9408 1.2764 1.2019 1.1507 3.80%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.35 0.37 0.53 0.70 0.835 0.99 1.10 -
P/RPS 1.01 1.02 0.89 0.82 1.01 1.50 1.09 -1.26%
P/EPS 8.68 10.87 46.15 3.82 6.83 8.99 6.78 4.20%
EY 11.52 9.20 2.17 26.15 14.65 11.12 14.74 -4.02%
DY 2.29 0.00 2.58 5.00 5.09 4.70 5.37 -13.23%
P/NAPS 0.25 0.27 0.39 0.70 0.61 0.78 0.91 -19.36%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 -
Price 0.275 0.38 0.525 0.715 0.83 1.02 1.10 -
P/RPS 0.80 1.04 0.88 0.84 1.00 1.54 1.09 -5.02%
P/EPS 6.82 11.17 45.71 3.91 6.78 9.26 6.78 0.09%
EY 14.66 8.95 2.19 25.60 14.74 10.79 14.74 -0.09%
DY 2.91 0.00 2.61 4.90 5.12 4.56 5.37 -9.70%
P/NAPS 0.19 0.27 0.39 0.72 0.61 0.80 0.91 -22.96%

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