[GLOMAC] QoQ Cumulative 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- 98.08%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 104,230 28,840 366,309 250,875 151,486 46,873 245,795 -43.46%
PBT 23,281 3,770 57,678 36,737 19,573 5,254 19,970 10.73%
Tax -8,572 -1,484 -25,832 -11,756 -6,620 -2,050 -2,596 121.26%
NP 14,709 2,286 31,846 24,981 12,953 3,204 17,374 -10.47%
-
NP to SH 13,252 1,728 28,307 23,538 11,883 2,776 12,574 3.55%
-
Tax Rate 36.82% 39.36% 44.79% 32.00% 33.82% 39.02% 13.00% -
Total Cost 89,521 26,554 334,463 225,894 138,533 43,669 228,421 -46.35%
-
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 1.17% 0.16% 2.55% 2.12% 1.07% 0.25% 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 13.57 3.76 47.80 32.74 19.72 6.08 31.76 -43.18%
EPS 1.73 0.23 3.69 3.06 1.54 0.36 1.62 4.46%
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 13.03 3.60 45.78 31.36 18.93 5.86 30.72 -43.45%
EPS 1.66 0.22 3.54 2.94 1.49 0.35 1.57 3.77%
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 2.84 8.79 0.72 0.92 1.52 4.61 0.96 105.67%
P/EPS 22.31 146.66 9.34 9.77 19.40 77.76 18.77 12.17%
EY 4.48 0.68 10.71 10.24 5.16 1.29 5.33 -10.90%
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 2.39 8.92 0.73 1.10 1.55 5.02 0.90 91.42%
P/EPS 18.84 148.88 9.47 11.72 19.72 84.70 17.54 4.86%
EY 5.31 0.67 10.55 8.53 5.07 1.18 5.70 -4.60%
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