[GLOMAC] YoY TTM Result on 31-Jul-2016 [#1] | Financial Results | I3investor

[GLOMAC] YoY TTM Result on 31-Jul-2016 [#1]

Stock

[GLOMAC] GLOMAC BHD

Announcement Date

21-Sep-2016

Admission Sponsor

-

Sponsor

-

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- 79.67%

YoY- 66.66%

Quarter Report

GLOMAC - Q1FY2017.pdf

GLOMAC's Result

GLOMAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
TTM Result
Revenue	267,601	364,835	427,858	745,026	489,716	620,925	682,136	-14.43%
YoY %	-26.65%	-14.73%	-42.57%	52.13%	-21.13%	-8.97%	-	-
Horiz. %	39.23%	53.48%	62.72%	109.22%	71.79%	91.03%	100.00%	-
PBT	40,094	50,586	57,132	209,524	142,501	153,770	154,171	-20.09%
YoY %	-20.74%	-11.46%	-72.73%	47.03%	-7.33%	-0.26%	-	-
Horiz. %	26.01%	32.81%	37.06%	135.90%	92.43%	99.74%	100.00%	-
Tax	-24,103	-18,383	-30,592	-61,208	-45,080	-43,913	-44,731	-9.78%
YoY %	-31.12%	39.91%	50.02%	-35.78%	-2.66%	1.83%	-	-
Horiz. %	53.88%	41.10%	68.39%	136.84%	100.78%	98.17%	100.00%	-
NP	15,991	32,203	26,540	148,316	97,421	109,857	109,440	-27.41%
YoY %	-50.34%	21.34%	-82.11%	52.24%	-11.32%	0.38%	-	-
Horiz. %	14.61%	29.43%	24.25%	135.52%	89.02%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,052	29,821	27,001	145,394	87,240	105,092	105,411	-26.91%
YoY %	-46.17%	10.44%	-81.43%	66.66%	-16.99%	-0.30%	-	-
Horiz. %	15.23%	28.29%	25.61%	137.93%	82.76%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	60.12%	36.34%	53.55%	29.21%	31.63%	28.56%	29.01%	-
YoY %	65.44%	-32.14%	83.33%	-7.65%	10.75%	-1.55%	-	-
Horiz. %	207.24%	125.27%	184.59%	100.69%	109.03%	98.45%	100.00%	-
Total Cost	251,610	332,632	401,318	596,710	392,295	511,068	572,696	-12.80%
YoY %	-24.36%	-17.12%	-32.74%	52.11%	-23.24%	-10.76%	-	-
Horiz. %	43.93%	58.08%	70.08%	104.19%	68.50%	89.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,096,180	1,090,834	1,084,003	1,080,935	960,287	907,883	830,690	4.72%
YoY %	0.49%	0.63%	0.28%	12.56%	5.77%	9.29%	-	-
Horiz. %	131.96%	131.32%	130.49%	130.12%	115.60%	109.29%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	6,227	-	21,641	28,787	30,690	35,669	48,305	-28.91%
YoY %	0.00%	-	-24.82%	-6.20%	-13.96%	-26.16%	-	-
Horiz. %	12.89%	-	44.80%	59.59%	63.53%	73.84%	100.00%	-
Div Payout %	38.80%	-	80.15%	19.80%	35.18%	33.94%	45.83%	-
YoY %	0.00%	-	304.80%	-43.72%	3.65%	-25.94%	-	-
Horiz. %	84.66%	-	174.89%	43.20%	76.76%	74.06%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	1,096,180	1,090,834	1,084,003	1,080,935	960,287	907,883	830,690	4.72%
YoY %	0.49%	0.63%	0.28%	12.56%	5.77%	9.29%	-	-
Horiz. %	131.96%	131.32%	130.49%	130.12%	115.60%	109.29%	100.00%	-
NOSH	800,089	800,089	727,821	720,623	716,632	726,306	716,112	1.86%
YoY %	0.00%	9.93%	1.00%	0.56%	-1.33%	1.42%	-	-
Horiz. %	111.73%	111.73%	101.64%	100.63%	100.07%	101.42%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	5.98%	8.83%	6.20%	19.91%	19.89%	17.69%	16.04%	-
YoY %	-32.28%	42.42%	-68.86%	0.10%	12.44%	10.29%	-	-
Horiz. %	37.28%	55.05%	38.65%	124.13%	124.00%	110.29%	100.00%	-
ROE	1.46%	2.73%	2.49%	13.45%	9.08%	11.58%	12.69%	-
YoY %	-46.52%	9.64%	-81.49%	48.13%	-21.59%	-8.75%	-	-
Horiz. %	11.51%	21.51%	19.62%	105.99%	71.55%	91.25%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	34.42	46.15	59.21	103.39	68.34	85.49	95.26	-15.59%
YoY %	-25.42%	-22.06%	-42.73%	51.29%	-20.06%	-10.26%	-	-
Horiz. %	36.13%	48.45%	62.16%	108.53%	71.74%	89.74%	100.00%	-
EPS	2.06	3.77	3.74	20.18	12.17	14.47	14.72	-27.93%
YoY %	-45.36%	0.80%	-81.47%	65.82%	-15.89%	-1.70%	-	-
Horiz. %	13.99%	25.61%	25.41%	137.09%	82.68%	98.30%	100.00%	-
DPS	0.80	0.00	3.00	4.00	4.25	4.90	6.75	-29.90%
YoY %	0.00%	0.00%	-25.00%	-5.88%	-13.27%	-27.41%	-	-
Horiz. %	11.85%	0.00%	44.44%	59.26%	62.96%	72.59%	100.00%	-
NAPS	1.41	1.38	1.50	1.50	1.34	1.25	1.16	3.30%
YoY %	2.17%	-8.00%	0.00%	11.94%	7.20%	7.76%	-	-
Horiz. %	121.55%	118.97%	129.31%	129.31%	115.52%	107.76%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 720,623
RPS	33.45	45.60	53.48	93.12	61.21	77.61	85.26	-14.43%
YoY %	-26.64%	-14.73%	-42.57%	52.13%	-21.13%	-8.97%	-	-
Horiz. %	39.23%	53.48%	62.73%	109.22%	71.79%	91.03%	100.00%	-
EPS	2.01	3.73	3.37	18.17	10.90	13.14	13.17	-26.88%
YoY %	-46.11%	10.68%	-81.45%	66.70%	-17.05%	-0.23%	-	-
Horiz. %	15.26%	28.32%	25.59%	137.97%	82.76%	99.77%	100.00%	-
DPS	0.78	0.00	2.70	3.60	3.84	4.46	6.04	-28.89%
YoY %	0.00%	0.00%	-25.00%	-6.25%	-13.90%	-26.16%	-	-
Horiz. %	12.91%	0.00%	44.70%	59.60%	63.58%	73.84%	100.00%	-
NAPS	1.3701	1.3634	1.3549	1.351	1.2002	1.1347	1.0382	4.72%
YoY %	0.49%	0.63%	0.29%	12.56%	5.77%	9.29%	-	-
Horiz. %	131.97%	131.32%	130.50%	130.13%	115.60%	109.29%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.39	0.455	0.655	0.78	0.875	1.20	1.20	-
P/RPS	1.13	0.99	1.11	0.75	1.28	1.40	1.26	-1.79%
YoY %	14.14%	-10.81%	48.00%	-41.41%	-8.57%	11.11%	-	-
Horiz. %	89.68%	78.57%	88.10%	59.52%	101.59%	111.11%	100.00%	-
P/EPS	18.89	12.06	17.53	3.87	7.19	8.29	8.15	15.03%
YoY %	56.63%	-31.20%	352.97%	-46.18%	-13.27%	1.72%	-	-
Horiz. %	231.78%	147.98%	215.09%	47.48%	88.22%	101.72%	100.00%	-
EY	5.29	8.29	5.70	25.87	13.91	12.06	12.27	-13.07%
YoY %	-36.19%	45.44%	-77.97%	85.98%	15.34%	-1.71%	-	-
Horiz. %	43.11%	67.56%	46.45%	210.84%	113.37%	98.29%	100.00%	-
DY	2.05	0.00	4.58	5.13	4.86	4.08	5.62	-15.46%
YoY %	0.00%	0.00%	-10.72%	5.56%	19.12%	-27.40%	-	-
Horiz. %	36.48%	0.00%	81.49%	91.28%	86.48%	72.60%	100.00%	-
P/NAPS	0.28	0.33	0.44	0.52	0.65	0.96	1.03	-19.50%
YoY %	-15.15%	-25.00%	-15.38%	-20.00%	-32.29%	-6.80%	-	-
Horiz. %	27.18%	32.04%	42.72%	50.49%	63.11%	93.20%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	17/09/19	19/09/18	27/09/17	21/09/16	17/09/15	24/09/14	23/09/13	-
Price	0.365	0.41	0.65	0.755	0.86	1.17	1.17	-
P/RPS	1.06	0.89	1.10	0.73	1.26	1.37	1.23	-2.44%
YoY %	19.10%	-19.09%	50.68%	-42.06%	-8.03%	11.38%	-	-
Horiz. %	86.18%	72.36%	89.43%	59.35%	102.44%	111.38%	100.00%	-
P/EPS	17.68	10.87	17.40	3.74	7.06	8.09	7.95	14.24%
YoY %	62.65%	-37.53%	365.24%	-47.03%	-12.73%	1.76%	-	-
Horiz. %	222.39%	136.73%	218.87%	47.04%	88.81%	101.76%	100.00%	-
EY	5.66	9.20	5.75	26.72	14.16	12.37	12.58	-12.45%
YoY %	-38.48%	60.00%	-78.48%	88.70%	14.47%	-1.67%	-	-
Horiz. %	44.99%	73.13%	45.71%	212.40%	112.56%	98.33%	100.00%	-
DY	2.19	0.00	4.62	5.30	4.94	4.19	5.77	-14.90%
YoY %	0.00%	0.00%	-12.83%	7.29%	17.90%	-27.38%	-	-
Horiz. %	37.95%	0.00%	80.07%	91.85%	85.62%	72.62%	100.00%	-
P/NAPS	0.26	0.30	0.43	0.50	0.64	0.94	1.01	-20.23%
YoY %	-13.33%	-30.23%	-14.00%	-21.88%	-31.91%	-6.93%	-	-
Horiz. %	25.74%	29.70%	42.57%	49.50%	63.37%	93.07%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 15:40:00

EMA 5

10 Mins

SELL

2024-04-24 15:40:00

EMA 5

5 Mins

SELL

2024-04-24 15:30:00

ADX

5 Mins

SELL

2024-04-24 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-24 15:20:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

TNG eWallet denies fraud activity in singer Zahid Baharuddin’s case, so how did his wife lose over RM10,000?

2

save malaysia!

High Court bins Musang King farmers’ bid to challenge land eviction notice in Pahang

3

save malaysia!

Kadir Jasin warns PMX, PH against falling into the trap to free Najib

4

save malaysia!

Kuala Kubu Baharu by-election: The challenges for DAP, PH, unity government — Part 2 By Dr Ong Kian Ming

5

save malaysia!

UOB research: Malaysia's E&E recovery lagging behind regional peers

6

save malaysia!

Rafizi sees Malaysian economy strengthening alongside Bursa

7

BFM Podcast

China EVs Ready For Global Domination?

8

Stock Market Enthusiast

CONSUMER sector: Malaysia's Dividend Darlings? (KingKKK): Top 10 Stocks to Weather the Storm. APOLLO, DLADY, SPRITZER, FFB, F&N, GCB, QL, MRDIY, NESTLE, BJFOOD

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

373

3

PERAK TRANSIT BERHAD

367

4

HONG LEONG INDUSTRIES BHD

365

5

SAPURA ENERGY BERHAD

289

6

DAGANG NEXCHANGE BERHAD

245

7

YTL POWER INTERNATIONAL BHD

204

8

MY E.G. SERVICES BHD

198

9

MALAYSIAN RESOURCES CORPORATION BERHAD

180

10

GENTING BHD

179

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....