[GLOMAC] YoY TTM Result on 31-Oct-2015 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 4.99%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 310,667 453,805 682,957 549,476 551,417 713,535 675,214 -12.13%
PBT 45,983 38,947 206,207 150,528 125,876 169,422 161,947 -18.92%
Tax -15,006 -27,381 -60,336 -47,681 -41,975 -45,245 -44,247 -16.48%
NP 30,977 11,566 145,871 102,847 83,901 124,177 117,700 -19.93%
-
NP to SH 29,477 10,159 146,112 91,597 79,064 120,688 88,433 -16.72%
-
Tax Rate 32.63% 70.30% 29.26% 31.68% 33.35% 26.71% 27.32% -
Total Cost 279,690 442,239 537,086 446,629 467,516 589,358 557,514 -10.85%
-
Net Worth 1,088,600 1,076,140 1,081,897 965,938 902,459 858,203 724,555 7.01%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - 21,641 28,787 30,690 35,669 48,305 31,401 -
Div Payout % - 213.03% 19.70% 33.51% 45.11% 40.02% 35.51% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,088,600 1,076,140 1,081,897 965,938 902,459 858,203 724,555 7.01%
NOSH 800,089 727,821 721,264 715,510 727,790 727,291 683,542 2.65%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 9.97% 2.55% 21.36% 18.72% 15.22% 17.40% 17.43% -
ROE 2.71% 0.94% 13.51% 9.48% 8.76% 14.06% 12.21% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 39.38 62.83 94.69 76.79 75.77 98.11 98.78 -14.20%
EPS 3.74 1.41 20.26 12.80 10.86 16.59 12.94 -18.68%
DPS 0.00 3.00 4.00 4.25 4.90 6.64 4.59 -
NAPS 1.38 1.49 1.50 1.35 1.24 1.18 1.06 4.49%
Adjusted Per Share Value based on latest NOSH - 715,510
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 40.59 59.29 89.23 71.79 72.04 93.23 88.22 -12.13%
EPS 3.85 1.33 19.09 11.97 10.33 15.77 11.55 -16.72%
DPS 0.00 2.83 3.76 4.01 4.66 6.31 4.10 -
NAPS 1.4223 1.406 1.4135 1.262 1.1791 1.1213 0.9467 7.01%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.395 0.655 0.77 0.91 1.11 1.13 0.85 -
P/RPS 1.00 1.04 0.81 1.18 1.47 1.15 0.86 2.54%
P/EPS 10.57 46.57 3.80 7.11 10.22 6.81 6.57 8.24%
EY 9.46 2.15 26.31 14.07 9.79 14.69 15.22 -7.61%
DY 0.00 4.58 5.19 4.67 4.41 5.88 5.40 -
P/NAPS 0.29 0.44 0.51 0.67 0.90 0.96 0.80 -15.55%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 -
Price 0.415 0.625 0.72 0.905 1.05 1.10 0.81 -
P/RPS 1.05 0.99 0.76 1.18 1.39 1.12 0.82 4.20%
P/EPS 11.11 44.43 3.55 7.07 9.67 6.63 6.26 10.02%
EY 9.00 2.25 28.14 14.15 10.35 15.09 15.97 -9.11%
DY 0.00 4.80 5.56 4.70 4.67 6.04 5.67 -
P/NAPS 0.30 0.42 0.48 0.67 0.85 0.93 0.76 -14.34%

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