[GLOMAC] YoY TTM Result on 31-Jan-2020 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 52.04%
YoY- 17.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 283,513 301,338 309,264 268,341 284,565 471,446 612,319 -12.03%
PBT 54,652 53,399 31,492 49,305 45,902 37,629 181,768 -18.14%
Tax -18,380 -24,715 -13,507 -14,901 -16,293 -28,003 -54,421 -16.54%
NP 36,272 28,684 17,985 34,404 29,609 9,626 127,347 -18.87%
-
NP to SH 32,524 26,144 14,923 31,288 26,602 9,094 131,802 -20.79%
-
Tax Rate 33.63% 46.28% 42.89% 30.22% 35.50% 74.42% 29.94% -
Total Cost 247,241 272,654 291,279 233,937 254,956 461,820 484,972 -10.61%
-
Net Worth 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 720,089 8.25%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 11,520 7,662 7,739 6,227 - 10,840 25,222 -12.23%
Div Payout % 35.42% 29.31% 51.86% 19.90% - 119.20% 19.14% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 720,089 8.25%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 720,089 1.77%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 12.79% 9.52% 5.82% 12.82% 10.41% 2.04% 20.80% -
ROE 2.81% 2.32% 1.34% 2.84% 2.45% 0.85% 18.30% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 36.94 39.23 40.36 34.58 36.40 59.54 85.03 -12.96%
EPS 4.24 3.40 1.95 4.03 3.40 1.15 18.30 -21.62%
DPS 1.50 1.00 1.00 0.80 0.00 1.37 3.50 -13.16%
NAPS 1.51 1.47 1.45 1.42 1.39 1.35 1.00 7.10%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 37.04 39.37 40.41 35.06 37.18 61.60 80.00 -12.03%
EPS 4.25 3.42 1.95 4.09 3.48 1.19 17.22 -20.79%
DPS 1.51 1.00 1.01 0.81 0.00 1.42 3.30 -12.21%
NAPS 1.5142 1.4751 1.4516 1.4396 1.4199 1.3966 0.9408 8.25%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.32 0.33 0.30 0.35 0.37 0.53 0.70 -
P/RPS 0.87 0.84 0.74 1.01 1.02 0.89 0.82 0.99%
P/EPS 7.55 9.69 15.40 8.68 10.87 46.15 3.82 12.01%
EY 13.24 10.31 6.49 11.52 9.20 2.17 26.15 -10.71%
DY 4.69 3.03 3.33 2.29 0.00 2.58 5.00 -1.06%
P/NAPS 0.21 0.22 0.21 0.25 0.27 0.39 0.70 -18.17%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 -
Price 0.315 0.325 0.36 0.275 0.38 0.525 0.715 -
P/RPS 0.85 0.83 0.89 0.80 1.04 0.88 0.84 0.19%
P/EPS 7.43 9.55 18.48 6.82 11.17 45.71 3.91 11.28%
EY 13.45 10.47 5.41 14.66 8.95 2.19 25.60 -10.16%
DY 4.76 3.08 2.78 2.91 0.00 2.61 4.90 -0.48%
P/NAPS 0.21 0.22 0.25 0.19 0.27 0.39 0.72 -18.55%

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