[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2018 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 2.68%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 207,480 273,337 256,536 226,740 230,424 404,715 416,736 -37.26%
PBT 18,960 37,651 18,081 10,440 9,188 55,183 30,456 -27.15%
Tax -6,628 -23,528 -12,629 -6,306 -4,328 -21,974 -20,204 -52.53%
NP 12,332 14,123 5,452 4,134 4,860 33,209 10,252 13.14%
-
NP to SH 13,836 13,601 4,669 4,140 4,032 30,915 10,420 20.87%
-
Tax Rate 34.96% 62.49% 69.85% 60.40% 47.10% 39.82% 66.34% -
Total Cost 195,148 259,214 251,084 222,606 225,564 371,506 406,484 -38.77%
-
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.69%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - 6,227 - - - - - -
Div Payout % - 45.79% - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.69%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 5.94% 5.17% 2.13% 1.82% 2.11% 8.21% 2.46% -
ROE 1.26% 1.25% 0.43% 0.38% 0.37% 2.83% 0.97% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 26.69 35.11 32.81 28.74 29.15 51.15 52.63 -36.48%
EPS 1.76 1.73 0.59 0.52 0.52 3.90 1.31 21.82%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.39 1.38 1.38 1.38 1.35 2.94%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 25.93 34.16 32.06 28.34 28.80 50.58 52.09 -37.26%
EPS 1.73 1.70 0.58 0.52 0.50 3.86 1.30 21.04%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3701 1.3622 1.3583 1.3606 1.3634 1.3648 1.336 1.69%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.39 0.38 0.37 0.395 0.455 0.49 0.53 -
P/RPS 1.46 1.08 1.13 1.37 1.56 0.96 1.01 27.93%
P/EPS 21.91 21.75 61.95 75.26 89.20 12.54 40.27 -33.42%
EY 4.56 4.60 1.61 1.33 1.12 7.97 2.48 50.25%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.29 0.33 0.36 0.39 -19.86%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 -
Price 0.365 0.38 0.38 0.415 0.41 0.475 0.525 -
P/RPS 1.37 1.08 1.16 1.44 1.41 0.93 1.00 23.42%
P/EPS 20.51 21.75 63.63 79.07 80.38 12.16 39.89 -35.89%
EY 4.88 4.60 1.57 1.26 1.24 8.23 2.51 55.96%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.30 0.30 0.34 0.39 -23.74%

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