[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 12.79%
YoY- -55.19%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 226,764 207,480 273,337 256,536 226,740 230,424 404,715 -31.96%
PBT 27,812 18,960 37,651 18,081 10,440 9,188 55,183 -36.58%
Tax -9,120 -6,628 -23,528 -12,629 -6,306 -4,328 -21,974 -44.27%
NP 18,692 12,332 14,123 5,452 4,134 4,860 33,209 -31.75%
-
NP to SH 18,096 13,836 13,601 4,669 4,140 4,032 30,915 -29.95%
-
Tax Rate 32.79% 34.96% 62.49% 69.85% 60.40% 47.10% 39.82% -
Total Cost 208,072 195,148 259,214 251,084 222,606 225,564 371,506 -31.98%
-
Net Worth 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 0.14%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - 6,227 - - - - -
Div Payout % - - 45.79% - - - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 0.14%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 8.24% 5.94% 5.17% 2.13% 1.82% 2.11% 8.21% -
ROE 1.65% 1.26% 1.25% 0.43% 0.38% 0.37% 2.83% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 29.22 26.69 35.11 32.81 28.74 29.15 51.15 -31.08%
EPS 2.32 1.76 1.73 0.59 0.52 0.52 3.90 -29.20%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.41 1.40 1.39 1.38 1.38 1.38 1.44%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 28.34 25.93 34.16 32.06 28.34 28.80 50.58 -31.96%
EPS 2.26 1.73 1.70 0.58 0.52 0.50 3.86 -29.94%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 1.3678 1.3701 1.3622 1.3583 1.3606 1.3634 1.3648 0.14%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.36 0.39 0.38 0.37 0.395 0.455 0.49 -
P/RPS 1.23 1.46 1.08 1.13 1.37 1.56 0.96 17.91%
P/EPS 15.44 21.91 21.75 61.95 75.26 89.20 12.54 14.83%
EY 6.48 4.56 4.60 1.61 1.33 1.12 7.97 -12.85%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.27 0.29 0.33 0.36 -19.45%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 -
Price 0.365 0.365 0.38 0.38 0.415 0.41 0.475 -
P/RPS 1.25 1.37 1.08 1.16 1.44 1.41 0.93 21.72%
P/EPS 15.66 20.51 21.75 63.63 79.07 80.38 12.16 18.31%
EY 6.39 4.88 4.60 1.57 1.26 1.24 8.23 -15.48%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.27 0.27 0.30 0.30 0.34 -16.33%

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