[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 32.05%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 208,460 115,360 366,309 334,500 302,972 187,492 245,795 -10.37%
PBT 46,562 15,080 57,678 48,982 39,146 21,016 19,970 75.56%
Tax -17,144 -5,936 -25,832 -15,674 -13,240 -8,200 -2,596 250.78%
NP 29,418 9,144 31,846 33,308 25,906 12,816 17,374 41.92%
-
NP to SH 26,504 6,912 28,307 31,384 23,766 11,104 12,574 64.17%
-
Tax Rate 36.82% 39.36% 44.79% 32.00% 33.82% 39.02% 13.00% -
Total Cost 179,042 106,216 334,463 301,192 277,066 174,676 228,421 -14.95%
-
Net Worth 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1.81%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - 7,662 - - - 7,739 -
Div Payout % - - 27.07% - - - 61.55% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1.81%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 14.11% 7.93% 8.69% 9.96% 8.55% 6.84% 7.07% -
ROE 2.35% 0.62% 2.55% 2.82% 2.15% 1.01% 1.14% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 27.14 15.02 47.80 43.66 39.43 24.32 31.76 -9.92%
EPS 3.46 0.92 3.69 4.08 3.08 1.44 1.62 65.61%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.47 1.45 1.45 1.45 1.44 1.42 1.42 2.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 26.05 14.42 45.78 41.81 37.87 23.43 30.72 -10.38%
EPS 3.31 0.86 3.54 3.92 2.97 1.39 1.57 64.19%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.97 -
NAPS 1.4112 1.3918 1.3888 1.3886 1.3829 1.3682 1.3736 1.81%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.385 0.33 0.345 0.30 0.30 0.28 0.305 -
P/RPS 1.42 2.20 0.72 0.69 0.76 1.15 0.96 29.72%
P/EPS 11.16 36.67 9.34 7.32 9.70 19.44 18.77 -29.22%
EY 8.96 2.73 10.71 13.65 10.31 5.14 5.33 41.24%
DY 0.00 0.00 2.90 0.00 0.00 0.00 3.28 -
P/NAPS 0.26 0.23 0.24 0.21 0.21 0.20 0.21 15.25%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/11/21 22/09/21 28/07/21 25/03/21 25/11/20 23/09/20 14/07/20 -
Price 0.325 0.335 0.35 0.36 0.305 0.305 0.285 -
P/RPS 1.20 2.23 0.73 0.82 0.77 1.25 0.90 21.07%
P/EPS 9.42 37.22 9.47 8.79 9.86 21.18 17.54 -33.85%
EY 10.62 2.69 10.55 11.38 10.14 4.72 5.70 51.24%
DY 0.00 0.00 2.86 0.00 0.00 0.00 3.51 -
P/NAPS 0.22 0.23 0.24 0.25 0.21 0.21 0.20 6.54%

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