[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2021 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 20.26%
YoY- 125.12%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 185,904 104,230 28,840 366,309 250,875 151,486 46,873 149.93%
PBT 32,458 23,281 3,770 57,678 36,737 19,573 5,254 235.56%
Tax -10,639 -8,572 -1,484 -25,832 -11,756 -6,620 -2,050 198.85%
NP 21,819 14,709 2,286 31,846 24,981 12,953 3,204 258.02%
-
NP to SH 21,375 13,252 1,728 28,307 23,538 11,883 2,776 288.48%
-
Tax Rate 32.78% 36.82% 39.36% 44.79% 32.00% 33.82% 39.02% -
Total Cost 164,085 89,521 26,554 334,463 225,894 138,533 43,669 141.11%
-
Net Worth 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 2.07%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - 7,662 - - - -
Div Payout % - - - 27.07% - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 2.07%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 11.74% 14.11% 7.93% 8.69% 9.96% 8.55% 6.84% -
ROE 1.89% 1.17% 0.16% 2.55% 2.12% 1.07% 0.25% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 24.20 13.57 3.76 47.80 32.74 19.72 6.08 150.52%
EPS 2.78 1.73 0.23 3.69 3.06 1.54 0.36 289.23%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.45 1.45 1.44 1.42 2.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 23.24 13.03 3.60 45.78 31.36 18.93 5.86 149.92%
EPS 2.67 1.66 0.22 3.54 2.94 1.49 0.35 286.08%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 1.4112 1.4112 1.3918 1.3888 1.3886 1.3829 1.3682 2.07%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.33 0.385 0.33 0.345 0.30 0.30 0.28 -
P/RPS 1.36 2.84 8.79 0.72 0.92 1.52 4.61 -55.58%
P/EPS 11.86 22.31 146.66 9.34 9.77 19.40 77.76 -71.35%
EY 8.43 4.48 0.68 10.71 10.24 5.16 1.29 248.34%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.23 0.24 0.21 0.21 0.20 6.54%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 29/11/21 22/09/21 28/07/21 25/03/21 25/11/20 23/09/20 -
Price 0.325 0.325 0.335 0.35 0.36 0.305 0.305 -
P/RPS 1.34 2.39 8.92 0.73 1.10 1.55 5.02 -58.44%
P/EPS 11.68 18.84 148.88 9.47 11.72 19.72 84.70 -73.21%
EY 8.56 5.31 0.67 10.55 8.53 5.07 1.18 273.38%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.23 0.24 0.25 0.21 0.21 3.14%

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