[GLOMAC] YoY TTM Result on 31-Oct-2018 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- -1.15%
YoY- 190.16%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 319,053 283,899 273,349 310,667 453,805 682,957 549,476 -8.65%
PBT 61,386 25,637 46,337 45,983 38,947 206,207 150,528 -13.87%
Tax -27,784 -4,656 -24,935 -15,006 -27,381 -60,336 -47,681 -8.60%
NP 33,602 20,981 21,402 30,977 11,566 145,871 102,847 -16.99%
-
NP to SH 29,676 15,409 20,579 29,477 10,159 146,112 91,597 -17.11%
-
Tax Rate 45.26% 18.16% 53.81% 32.63% 70.30% 29.26% 31.68% -
Total Cost 285,451 262,918 251,947 279,690 442,239 537,086 446,629 -7.18%
-
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 2.63%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 7,662 7,739 6,227 - 21,641 28,787 30,690 -20.63%
Div Payout % 25.82% 50.23% 30.26% - 213.03% 19.70% 33.51% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 2.63%
NOSH 800,089 800,089 800,089 800,089 727,821 721,264 715,510 1.87%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 10.53% 7.39% 7.83% 9.97% 2.55% 21.36% 18.72% -
ROE 2.63% 1.39% 1.88% 2.71% 0.94% 13.51% 9.48% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 41.54 36.95 35.22 39.38 62.83 94.69 76.79 -9.72%
EPS 3.86 2.01 2.65 3.74 1.41 20.26 12.80 -18.09%
DPS 1.00 1.00 0.80 0.00 3.00 4.00 4.25 -21.41%
NAPS 1.47 1.44 1.41 1.38 1.49 1.50 1.35 1.42%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 41.69 37.09 35.71 40.59 59.29 89.23 71.79 -8.65%
EPS 3.88 2.01 2.69 3.85 1.33 19.09 11.97 -17.10%
DPS 1.00 1.01 0.81 0.00 2.83 3.76 4.01 -20.64%
NAPS 1.4751 1.4456 1.4298 1.4223 1.406 1.4135 1.262 2.63%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.385 0.30 0.36 0.395 0.655 0.77 0.91 -
P/RPS 0.93 0.81 1.02 1.00 1.04 0.81 1.18 -3.88%
P/EPS 9.96 14.96 13.58 10.57 46.57 3.80 7.11 5.77%
EY 10.04 6.69 7.37 9.46 2.15 26.31 14.07 -5.46%
DY 2.60 3.33 2.22 0.00 4.58 5.19 4.67 -9.29%
P/NAPS 0.26 0.21 0.26 0.29 0.44 0.51 0.67 -14.58%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 -
Price 0.325 0.305 0.365 0.415 0.625 0.72 0.905 -
P/RPS 0.78 0.83 1.04 1.05 0.99 0.76 1.18 -6.66%
P/EPS 8.41 15.21 13.77 11.11 44.43 3.55 7.07 2.93%
EY 11.89 6.58 7.26 9.00 2.25 28.14 14.15 -2.85%
DY 3.08 3.28 2.19 0.00 4.80 5.56 4.70 -6.79%
P/NAPS 0.22 0.21 0.26 0.30 0.42 0.48 0.67 -16.92%

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