[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2024 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -22.65%
YoY- 147.55%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 259,386 293,148 266,732 273,682 231,816 240,436 341,020 -16.60%
PBT 36,080 47,240 32,853 17,372 13,738 24,840 50,454 -19.95%
Tax -13,708 -18,140 -10,398 -6,842 -4,798 -8,204 -17,978 -16.46%
NP 22,372 29,100 22,455 10,529 8,940 16,636 32,476 -21.91%
-
NP to SH 22,512 29,104 23,594 11,144 9,094 16,256 31,335 -19.70%
-
Tax Rate 37.99% 38.40% 31.65% 39.39% 34.93% 33.03% 35.63% -
Total Cost 237,014 264,048 244,277 263,153 222,876 223,800 308,544 -16.05%
-
Net Worth 1,202,171 1,212,640 1,204,965 1,189,615 1,197,290 1,189,615 1,174,265 1.57%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 15,314 - 9,593 - - - 9,593 36.39%
Div Payout % 68.03% - 40.66% - - - 30.62% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 1,202,171 1,212,640 1,204,965 1,189,615 1,197,290 1,189,615 1,174,265 1.57%
NOSH 765,714 800,089 800,089 800,089 800,089 800,089 800,089 -2.87%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 8.62% 9.93% 8.42% 3.85% 3.86% 6.92% 9.52% -
ROE 1.87% 2.40% 1.96% 0.94% 0.76% 1.37% 2.67% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 33.88 38.20 34.75 35.66 30.20 31.33 44.43 -16.46%
EPS 2.94 3.80 3.07 1.45 1.18 2.12 4.08 -19.54%
DPS 2.00 0.00 1.25 0.00 0.00 0.00 1.25 36.60%
NAPS 1.57 1.58 1.57 1.55 1.56 1.55 1.53 1.72%
Adjusted Per Share Value based on latest NOSH - 765,384
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 33.89 38.30 34.85 35.76 30.29 31.41 44.56 -16.61%
EPS 2.94 3.80 3.08 1.46 1.19 2.12 4.09 -19.67%
DPS 2.00 0.00 1.25 0.00 0.00 0.00 1.25 36.60%
NAPS 1.5707 1.5844 1.5743 1.5543 1.5643 1.5543 1.5342 1.57%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.42 0.42 0.40 0.365 0.355 0.34 0.315 -
P/RPS 1.24 1.10 1.15 1.02 1.18 1.09 0.71 44.77%
P/EPS 14.29 11.08 13.01 25.14 29.96 16.05 7.72 50.47%
EY 7.00 9.03 7.69 3.98 3.34 6.23 12.96 -33.55%
DY 4.76 0.00 3.13 0.00 0.00 0.00 3.97 12.79%
P/NAPS 0.27 0.27 0.25 0.24 0.23 0.22 0.21 18.14%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 27/11/24 18/09/24 13/06/24 26/03/24 29/11/23 27/09/23 21/06/23 -
Price 0.405 0.38 0.445 0.37 0.375 0.39 0.31 -
P/RPS 1.20 0.99 1.28 1.04 1.24 1.24 0.70 43.00%
P/EPS 13.78 10.02 14.48 25.48 31.65 18.41 7.59 48.55%
EY 7.26 9.98 6.91 3.92 3.16 5.43 13.17 -32.64%
DY 4.94 0.00 2.81 0.00 0.00 0.00 4.03 14.46%
P/NAPS 0.26 0.24 0.28 0.24 0.24 0.25 0.20 19.01%

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