[GLOMAC] YoY TTM Result on 31-Oct-2022 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 0.72%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 280,517 313,003 299,184 319,053 283,899 273,349 310,667 -1.68%
PBT 44,024 31,972 59,583 61,386 25,637 46,337 45,983 -0.72%
Tax -14,853 -11,503 -16,869 -27,784 -4,656 -24,935 -15,006 -0.17%
NP 29,171 20,469 42,714 33,602 20,981 21,402 30,977 -0.99%
-
NP to SH 30,303 18,890 40,228 29,676 15,409 20,579 29,477 0.46%
-
Tax Rate 33.74% 35.98% 28.31% 45.26% 18.16% 53.81% 32.63% -
Total Cost 251,346 292,534 256,470 285,451 262,918 251,947 279,690 -1.76%
-
Net Worth 1,201,653 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1.65%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 17,247 9,593 11,520 7,662 7,739 6,227 - -
Div Payout % 56.92% 50.79% 28.64% 25.82% 50.23% 30.26% - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 1,201,653 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1.65%
NOSH 765,384 800,089 800,089 800,089 800,089 800,089 800,089 -0.73%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 10.40% 6.54% 14.28% 10.53% 7.39% 7.83% 9.97% -
ROE 2.52% 1.58% 3.49% 2.63% 1.39% 1.88% 2.71% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 36.65 40.78 38.97 41.54 36.95 35.22 39.38 -1.18%
EPS 3.96 2.46 5.24 3.86 2.01 2.65 3.74 0.95%
DPS 2.25 1.25 1.50 1.00 1.00 0.80 0.00 -
NAPS 1.57 1.56 1.50 1.47 1.44 1.41 1.38 2.17%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 36.65 40.89 39.09 41.69 37.09 35.71 40.59 -1.68%
EPS 3.96 2.47 5.26 3.88 2.01 2.69 3.85 0.47%
DPS 2.25 1.25 1.51 1.00 1.01 0.81 0.00 -
NAPS 1.57 1.5643 1.5047 1.4751 1.4456 1.4298 1.4223 1.65%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.42 0.355 0.285 0.385 0.30 0.36 0.395 -
P/RPS 1.15 0.87 0.73 0.93 0.81 1.02 1.00 2.35%
P/EPS 10.61 14.42 5.44 9.96 14.96 13.58 10.57 0.06%
EY 9.43 6.93 18.38 10.04 6.69 7.37 9.46 -0.05%
DY 5.36 3.52 5.26 2.60 3.33 2.22 0.00 -
P/NAPS 0.27 0.23 0.19 0.26 0.21 0.26 0.29 -1.18%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 27/11/24 29/11/23 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 -
Price 0.405 0.375 0.305 0.325 0.305 0.365 0.415 -
P/RPS 1.11 0.92 0.78 0.78 0.83 1.04 1.05 0.92%
P/EPS 10.23 15.24 5.82 8.41 15.21 13.77 11.11 -1.36%
EY 9.78 6.56 17.18 11.89 6.58 7.26 9.00 1.39%
DY 5.56 3.33 4.92 3.08 3.28 2.19 0.00 -
P/NAPS 0.26 0.24 0.20 0.22 0.21 0.26 0.30 -2.35%

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