[GLOMAC] YoY TTM Result on 31-Oct-2019 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 28.2%
YoY- -30.19%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 299,184 319,053 283,899 273,349 310,667 453,805 682,957 -12.84%
PBT 59,583 61,386 25,637 46,337 45,983 38,947 206,207 -18.68%
Tax -16,869 -27,784 -4,656 -24,935 -15,006 -27,381 -60,336 -19.12%
NP 42,714 33,602 20,981 21,402 30,977 11,566 145,871 -18.50%
-
NP to SH 40,228 29,676 15,409 20,579 29,477 10,159 146,112 -19.33%
-
Tax Rate 28.31% 45.26% 18.16% 53.81% 32.63% 70.30% 29.26% -
Total Cost 256,470 285,451 262,918 251,947 279,690 442,239 537,086 -11.58%
-
Net Worth 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 1.04%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 11,520 7,662 7,739 6,227 - 21,641 28,787 -14.15%
Div Payout % 28.64% 25.82% 50.23% 30.26% - 213.03% 19.70% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 1.04%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 721,264 1.74%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 14.28% 10.53% 7.39% 7.83% 9.97% 2.55% 21.36% -
ROE 3.49% 2.63% 1.39% 1.88% 2.71% 0.94% 13.51% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 38.97 41.54 36.95 35.22 39.38 62.83 94.69 -13.74%
EPS 5.24 3.86 2.01 2.65 3.74 1.41 20.26 -20.17%
DPS 1.50 1.00 1.00 0.80 0.00 3.00 4.00 -15.07%
NAPS 1.50 1.47 1.44 1.41 1.38 1.49 1.50 0.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 39.09 41.69 37.09 35.71 40.59 59.29 89.23 -12.84%
EPS 5.26 3.88 2.01 2.69 3.85 1.33 19.09 -19.32%
DPS 1.51 1.00 1.01 0.81 0.00 2.83 3.76 -14.09%
NAPS 1.5047 1.4751 1.4456 1.4298 1.4223 1.406 1.4135 1.04%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.285 0.385 0.30 0.36 0.395 0.655 0.77 -
P/RPS 0.73 0.93 0.81 1.02 1.00 1.04 0.81 -1.71%
P/EPS 5.44 9.96 14.96 13.58 10.57 46.57 3.80 6.15%
EY 18.38 10.04 6.69 7.37 9.46 2.15 26.31 -5.80%
DY 5.26 2.60 3.33 2.22 0.00 4.58 5.19 0.22%
P/NAPS 0.19 0.26 0.21 0.26 0.29 0.44 0.51 -15.16%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 -
Price 0.305 0.325 0.305 0.365 0.415 0.625 0.72 -
P/RPS 0.78 0.78 0.83 1.04 1.05 0.99 0.76 0.43%
P/EPS 5.82 8.41 15.21 13.77 11.11 44.43 3.55 8.58%
EY 17.18 11.89 6.58 7.26 9.00 2.25 28.14 -7.89%
DY 4.92 3.08 3.28 2.19 0.00 4.80 5.56 -2.01%
P/NAPS 0.20 0.22 0.21 0.26 0.30 0.42 0.48 -13.57%

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