[GLOMAC] YoY TTM Result on 31-Jan-2022 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- -11.9%
YoY- 75.19%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 336,354 283,513 301,338 309,264 268,341 284,565 471,446 -5.46%
PBT 33,886 54,652 53,399 31,492 49,305 45,902 37,629 -1.73%
Tax -10,658 -18,380 -24,715 -13,507 -14,901 -16,293 -28,003 -14.86%
NP 23,228 36,272 28,684 17,985 34,404 29,609 9,626 15.80%
-
NP to SH 22,282 32,524 26,144 14,923 31,288 26,602 9,094 16.10%
-
Tax Rate 31.45% 33.63% 46.28% 42.89% 30.22% 35.50% 74.42% -
Total Cost 313,126 247,241 272,654 291,279 233,937 254,956 461,820 -6.26%
-
Net Worth 1,189,615 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1.79%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 9,593 11,520 7,662 7,739 6,227 - 10,840 -2.01%
Div Payout % 43.06% 35.42% 29.31% 51.86% 19.90% - 119.20% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 1,189,615 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1.79%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 6.91% 12.79% 9.52% 5.82% 12.82% 10.41% 2.04% -
ROE 1.87% 2.81% 2.32% 1.34% 2.84% 2.45% 0.85% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 43.82 36.94 39.23 40.36 34.58 36.40 59.54 -4.97%
EPS 2.90 4.24 3.40 1.95 4.03 3.40 1.15 16.65%
DPS 1.25 1.50 1.00 1.00 0.80 0.00 1.37 -1.51%
NAPS 1.55 1.51 1.47 1.45 1.42 1.39 1.35 2.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 43.95 37.04 39.37 40.41 35.06 37.18 61.60 -5.46%
EPS 2.91 4.25 3.42 1.95 4.09 3.48 1.19 16.06%
DPS 1.25 1.51 1.00 1.01 0.81 0.00 1.42 -2.10%
NAPS 1.5543 1.5142 1.4751 1.4516 1.4396 1.4199 1.3966 1.79%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.365 0.32 0.33 0.30 0.35 0.37 0.53 -
P/RPS 0.83 0.87 0.84 0.74 1.01 1.02 0.89 -1.15%
P/EPS 12.57 7.55 9.69 15.40 8.68 10.87 46.15 -19.48%
EY 7.95 13.24 10.31 6.49 11.52 9.20 2.17 24.14%
DY 3.42 4.69 3.03 3.33 2.29 0.00 2.58 4.80%
P/NAPS 0.24 0.21 0.22 0.21 0.25 0.27 0.39 -7.76%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 29/03/23 29/03/22 25/03/21 25/03/20 19/03/19 14/03/18 -
Price 0.37 0.315 0.325 0.36 0.275 0.38 0.525 -
P/RPS 0.84 0.85 0.83 0.89 0.80 1.04 0.88 -0.77%
P/EPS 12.74 7.43 9.55 18.48 6.82 11.17 45.71 -19.17%
EY 7.85 13.45 10.47 5.41 14.66 8.95 2.19 23.69%
DY 3.38 4.76 3.08 2.78 2.91 0.00 2.61 4.40%
P/NAPS 0.24 0.21 0.22 0.25 0.19 0.27 0.39 -7.76%

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