[GLOMAC] YoY TTM Result on 31-Oct-2021 [#2]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 8.87%
YoY- 92.59%
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 313,003 299,184 319,053 283,899 273,349 310,667 453,805 -6.00%
PBT 31,972 59,583 61,386 25,637 46,337 45,983 38,947 -3.23%
Tax -11,503 -16,869 -27,784 -4,656 -24,935 -15,006 -27,381 -13.45%
NP 20,469 42,714 33,602 20,981 21,402 30,977 11,566 9.97%
-
NP to SH 18,890 40,228 29,676 15,409 20,579 29,477 10,159 10.88%
-
Tax Rate 35.98% 28.31% 45.26% 18.16% 53.81% 32.63% 70.30% -
Total Cost 292,534 256,470 285,451 262,918 251,947 279,690 442,239 -6.65%
-
Net Worth 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1.79%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 9,593 11,520 7,662 7,739 6,227 - 21,641 -12.67%
Div Payout % 50.79% 28.64% 25.82% 50.23% 30.26% - 213.03% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1.79%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 727,821 1.58%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 6.54% 14.28% 10.53% 7.39% 7.83% 9.97% 2.55% -
ROE 1.58% 3.49% 2.63% 1.39% 1.88% 2.71% 0.94% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 40.78 38.97 41.54 36.95 35.22 39.38 62.83 -6.94%
EPS 2.46 5.24 3.86 2.01 2.65 3.74 1.41 9.71%
DPS 1.25 1.50 1.00 1.00 0.80 0.00 3.00 -13.57%
NAPS 1.56 1.50 1.47 1.44 1.41 1.38 1.49 0.76%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 40.88 39.08 41.67 37.08 35.70 40.58 59.27 -6.00%
EPS 2.47 5.25 3.88 2.01 2.69 3.85 1.33 10.86%
DPS 1.25 1.50 1.00 1.01 0.81 0.00 2.83 -12.72%
NAPS 1.5638 1.5042 1.4747 1.4451 1.4294 1.4218 1.4056 1.79%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.355 0.285 0.385 0.30 0.36 0.395 0.655 -
P/RPS 0.87 0.73 0.93 0.81 1.02 1.00 1.04 -2.92%
P/EPS 14.42 5.44 9.96 14.96 13.58 10.57 46.57 -17.74%
EY 6.93 18.38 10.04 6.69 7.37 9.46 2.15 21.52%
DY 3.52 5.26 2.60 3.33 2.22 0.00 4.58 -4.29%
P/NAPS 0.23 0.19 0.26 0.21 0.26 0.29 0.44 -10.24%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 29/11/23 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 -
Price 0.375 0.305 0.325 0.305 0.365 0.415 0.625 -
P/RPS 0.92 0.78 0.78 0.83 1.04 1.05 0.99 -1.21%
P/EPS 15.24 5.82 8.41 15.21 13.77 11.11 44.43 -16.32%
EY 6.56 17.18 11.89 6.58 7.26 9.00 2.25 19.51%
DY 3.33 4.92 3.08 3.28 2.19 0.00 4.80 -5.90%
P/NAPS 0.24 0.20 0.22 0.21 0.26 0.30 0.42 -8.90%

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