[GLOMAC] YoY TTM Result on 31-Oct-2017 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -62.38%
YoY- -93.05%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 283,899 273,349 310,667 453,805 682,957 549,476 551,417 -10.46%
PBT 25,637 46,337 45,983 38,947 206,207 150,528 125,876 -23.27%
Tax -4,656 -24,935 -15,006 -27,381 -60,336 -47,681 -41,975 -30.66%
NP 20,981 21,402 30,977 11,566 145,871 102,847 83,901 -20.60%
-
NP to SH 15,409 20,579 29,477 10,159 146,112 91,597 79,064 -23.83%
-
Tax Rate 18.16% 53.81% 32.63% 70.30% 29.26% 31.68% 33.35% -
Total Cost 262,918 251,947 279,690 442,239 537,086 446,629 467,516 -9.13%
-
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 3.45%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 7,739 6,227 - 21,641 28,787 30,690 35,669 -22.46%
Div Payout % 50.23% 30.26% - 213.03% 19.70% 33.51% 45.11% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 3.45%
NOSH 800,089 800,089 800,089 727,821 721,264 715,510 727,790 1.58%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 7.39% 7.83% 9.97% 2.55% 21.36% 18.72% 15.22% -
ROE 1.39% 1.88% 2.71% 0.94% 13.51% 9.48% 8.76% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 36.95 35.22 39.38 62.83 94.69 76.79 75.77 -11.27%
EPS 2.01 2.65 3.74 1.41 20.26 12.80 10.86 -24.48%
DPS 1.00 0.80 0.00 3.00 4.00 4.25 4.90 -23.25%
NAPS 1.44 1.41 1.38 1.49 1.50 1.35 1.24 2.52%
Adjusted Per Share Value based on latest NOSH - 727,821
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 37.09 35.71 40.59 59.29 89.23 71.79 72.04 -10.46%
EPS 2.01 2.69 3.85 1.33 19.09 11.97 10.33 -23.85%
DPS 1.01 0.81 0.00 2.83 3.76 4.01 4.66 -22.47%
NAPS 1.4456 1.4298 1.4223 1.406 1.4135 1.262 1.1791 3.45%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.30 0.36 0.395 0.655 0.77 0.91 1.11 -
P/RPS 0.81 1.02 1.00 1.04 0.81 1.18 1.47 -9.44%
P/EPS 14.96 13.58 10.57 46.57 3.80 7.11 10.22 6.55%
EY 6.69 7.37 9.46 2.15 26.31 14.07 9.79 -6.14%
DY 3.33 2.22 0.00 4.58 5.19 4.67 4.41 -4.56%
P/NAPS 0.21 0.26 0.29 0.44 0.51 0.67 0.90 -21.52%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 -
Price 0.305 0.365 0.415 0.625 0.72 0.905 1.05 -
P/RPS 0.83 1.04 1.05 0.99 0.76 1.18 1.39 -8.22%
P/EPS 15.21 13.77 11.11 44.43 3.55 7.07 9.67 7.83%
EY 6.58 7.26 9.00 2.25 28.14 14.15 10.35 -7.26%
DY 3.28 2.19 0.00 4.80 5.56 4.70 4.67 -5.71%
P/NAPS 0.21 0.26 0.30 0.42 0.48 0.67 0.85 -20.76%

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