[GLOMAC] YoY TTM Result on 31-Jul-2018 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -3.54%
YoY- 10.44%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 348,276 240,798 267,601 364,835 427,858 745,026 489,716 -5.51%
PBT 56,194 20,484 40,094 50,586 57,132 209,524 142,501 -14.35%
Tax -25,266 -2,989 -24,103 -18,383 -30,592 -61,208 -45,080 -9.19%
NP 30,928 17,495 15,991 32,203 26,540 148,316 97,421 -17.39%
-
NP to SH 27,259 11,891 16,052 29,821 27,001 145,394 87,240 -17.60%
-
Tax Rate 44.96% 14.59% 60.12% 36.34% 53.55% 29.21% 31.63% -
Total Cost 317,348 223,303 251,610 332,632 401,318 596,710 392,295 -3.46%
-
Net Worth 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 960,287 2.49%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 7,662 7,739 6,227 - 21,641 28,787 30,690 -20.63%
Div Payout % 28.11% 65.09% 38.80% - 80.15% 19.80% 35.18% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 960,287 2.49%
NOSH 800,089 800,089 800,089 800,089 727,821 720,623 716,632 1.85%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 8.88% 7.27% 5.98% 8.83% 6.20% 19.91% 19.89% -
ROE 2.45% 1.09% 1.46% 2.73% 2.49% 13.45% 9.08% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 45.35 31.24 34.42 46.15 59.21 103.39 68.34 -6.60%
EPS 3.55 1.54 2.06 3.77 3.74 20.18 12.17 -18.54%
DPS 1.00 1.00 0.80 0.00 3.00 4.00 4.25 -21.41%
NAPS 1.45 1.42 1.41 1.38 1.50 1.50 1.34 1.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 45.50 31.46 34.96 47.67 55.90 97.34 63.98 -5.51%
EPS 3.56 1.55 2.10 3.90 3.53 19.00 11.40 -17.61%
DPS 1.00 1.01 0.81 0.00 2.83 3.76 4.01 -20.64%
NAPS 1.4549 1.4303 1.4322 1.4252 1.4163 1.4123 1.2546 2.49%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.33 0.28 0.39 0.455 0.655 0.78 0.875 -
P/RPS 0.73 0.90 1.13 0.99 1.11 0.75 1.28 -8.92%
P/EPS 9.30 18.15 18.89 12.06 17.53 3.87 7.19 4.37%
EY 10.76 5.51 5.29 8.29 5.70 25.87 13.91 -4.18%
DY 3.03 3.57 2.05 0.00 4.58 5.13 4.86 -7.56%
P/NAPS 0.23 0.20 0.28 0.33 0.44 0.52 0.65 -15.88%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 22/09/21 23/09/20 17/09/19 19/09/18 27/09/17 21/09/16 17/09/15 -
Price 0.335 0.305 0.365 0.41 0.65 0.755 0.86 -
P/RPS 0.74 0.98 1.06 0.89 1.10 0.73 1.26 -8.48%
P/EPS 9.44 19.77 17.68 10.87 17.40 3.74 7.06 4.95%
EY 10.60 5.06 5.66 9.20 5.75 26.72 14.16 -4.70%
DY 2.99 3.28 2.19 0.00 4.62 5.30 4.94 -8.02%
P/NAPS 0.23 0.21 0.26 0.30 0.43 0.50 0.64 -15.66%

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