[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2022 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 70.7%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 209,928 143,925 65,494 259,489 185,904 104,230 28,840 274.23%
PBT 29,597 25,351 7,855 57,513 32,458 23,281 3,770 293.52%
Tax -12,452 -8,874 -2,739 -16,567 -10,639 -8,572 -1,484 311.32%
NP 17,145 16,477 5,116 40,946 21,819 14,709 2,286 281.75%
-
NP to SH 17,411 16,992 5,179 36,488 21,375 13,252 1,728 364.54%
-
Tax Rate 42.07% 35.00% 34.87% 28.81% 32.78% 36.82% 39.36% -
Total Cost 192,783 127,448 60,378 218,543 164,085 89,521 26,554 273.58%
-
Net Worth 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 1,113,550 2.69%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - 11,520 - - - -
Div Payout % - - - 31.57% - - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 1,113,550 2.69%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 8.17% 11.45% 7.81% 15.78% 11.74% 14.11% 7.93% -
ROE 1.50% 1.48% 0.45% 3.19% 1.89% 1.17% 0.16% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 27.35 18.75 8.53 33.78 24.20 13.57 3.76 274.06%
EPS 2.27 2.21 0.67 4.75 2.78 1.73 0.23 358.19%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.50 1.49 1.47 1.47 1.45 2.73%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 26.24 17.99 8.19 32.43 23.24 13.03 3.60 274.57%
EPS 2.18 2.12 0.65 4.56 2.67 1.66 0.22 359.41%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.4485 1.4394 1.4399 1.4304 1.4112 1.4112 1.3918 2.69%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.32 0.285 0.30 0.355 0.33 0.385 0.33 -
P/RPS 1.17 1.52 3.52 1.05 1.36 2.84 8.79 -73.83%
P/EPS 14.11 12.88 44.49 7.47 11.86 22.31 146.66 -78.91%
EY 7.09 7.77 2.25 13.38 8.43 4.48 0.68 375.22%
DY 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.20 0.24 0.22 0.26 0.23 -5.86%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 30/11/22 21/09/22 29/06/22 29/03/22 29/11/21 22/09/21 -
Price 0.315 0.305 0.28 0.305 0.325 0.325 0.335 -
P/RPS 1.15 1.63 3.28 0.90 1.34 2.39 8.92 -74.38%
P/EPS 13.89 13.78 41.52 6.42 11.68 18.84 148.88 -79.34%
EY 7.20 7.26 2.41 15.58 8.56 5.31 0.67 384.87%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.19 0.20 0.22 0.22 0.23 -5.86%

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