[GLOMAC] YoY TTM Result on 31-Jan-2018 [#3]

Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -10.48%
YoY- -93.1%
Quarter Report
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 309,264 268,341 284,565 471,446 612,319 596,651 478,653 -7.01%
PBT 31,492 49,305 45,902 37,629 181,768 142,226 132,902 -21.31%
Tax -13,507 -14,901 -16,293 -28,003 -54,421 -41,335 -46,738 -18.67%
NP 17,985 34,404 29,609 9,626 127,347 100,891 86,164 -22.96%
-
NP to SH 14,923 31,288 26,602 9,094 131,802 87,882 79,751 -24.35%
-
Tax Rate 42.89% 30.22% 35.50% 74.42% 29.94% 29.06% 35.17% -
Total Cost 291,279 233,937 254,956 461,820 484,972 495,760 392,489 -4.84%
-
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 720,089 976,916 919,943 3.19%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 7,739 6,227 - 10,840 25,222 30,569 33,778 -21.75%
Div Payout % 51.86% 19.90% - 119.20% 19.14% 34.78% 42.36% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 720,089 976,916 919,943 3.19%
NOSH 800,089 800,089 800,089 800,089 720,089 718,321 724,365 1.66%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.82% 12.82% 10.41% 2.04% 20.80% 16.91% 18.00% -
ROE 1.34% 2.84% 2.45% 0.85% 18.30% 9.00% 8.67% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 40.36 34.58 36.40 59.54 85.03 83.06 66.08 -7.88%
EPS 1.95 4.03 3.40 1.15 18.30 12.23 11.01 -25.04%
DPS 1.00 0.80 0.00 1.37 3.50 4.25 4.65 -22.57%
NAPS 1.45 1.42 1.39 1.35 1.00 1.36 1.27 2.23%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 40.39 35.05 37.17 61.58 79.98 77.93 62.52 -7.01%
EPS 1.95 4.09 3.47 1.19 17.21 11.48 10.42 -24.35%
DPS 1.01 0.81 0.00 1.42 3.29 3.99 4.41 -21.76%
NAPS 1.4511 1.4391 1.4194 1.3961 0.9405 1.276 1.2016 3.19%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.30 0.35 0.37 0.53 0.70 0.835 0.99 -
P/RPS 0.74 1.01 1.02 0.89 0.82 1.01 1.50 -11.09%
P/EPS 15.40 8.68 10.87 46.15 3.82 6.83 8.99 9.37%
EY 6.49 11.52 9.20 2.17 26.15 14.65 11.12 -8.57%
DY 3.33 2.29 0.00 2.58 5.00 5.09 4.70 -5.57%
P/NAPS 0.21 0.25 0.27 0.39 0.70 0.61 0.78 -19.62%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 -
Price 0.36 0.275 0.38 0.525 0.715 0.83 1.02 -
P/RPS 0.89 0.80 1.04 0.88 0.84 1.00 1.54 -8.72%
P/EPS 18.48 6.82 11.17 45.71 3.91 6.78 9.26 12.19%
EY 5.41 14.66 8.95 2.19 25.60 14.74 10.79 -10.85%
DY 2.78 2.91 0.00 2.61 4.90 5.12 4.56 -7.90%
P/NAPS 0.25 0.19 0.27 0.39 0.72 0.61 0.80 -17.60%

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