[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2022 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 61.3%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 143,925 65,494 259,489 185,904 104,230 28,840 366,309 -46.26%
PBT 25,351 7,855 57,513 32,458 23,281 3,770 57,678 -42.10%
Tax -8,874 -2,739 -16,567 -10,639 -8,572 -1,484 -25,832 -50.85%
NP 16,477 5,116 40,946 21,819 14,709 2,286 31,846 -35.47%
-
NP to SH 16,992 5,179 36,488 21,375 13,252 1,728 28,307 -28.77%
-
Tax Rate 35.00% 34.87% 28.81% 32.78% 36.82% 39.36% 44.79% -
Total Cost 127,448 60,378 218,543 164,085 89,521 26,554 334,463 -47.34%
-
Net Worth 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 2.40%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - 11,520 - - - 7,662 -
Div Payout % - - 31.57% - - - 27.07% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 2.40%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 11.45% 7.81% 15.78% 11.74% 14.11% 7.93% 8.69% -
ROE 1.48% 0.45% 3.19% 1.89% 1.17% 0.16% 2.55% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 18.75 8.53 33.78 24.20 13.57 3.76 47.80 -46.32%
EPS 2.21 0.67 4.75 2.78 1.73 0.23 3.69 -28.88%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.50 1.50 1.49 1.47 1.47 1.45 1.45 2.27%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 17.99 8.19 32.43 23.24 13.03 3.60 45.78 -46.25%
EPS 2.12 0.65 4.56 2.67 1.66 0.22 3.54 -28.88%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.96 -
NAPS 1.4394 1.4399 1.4304 1.4112 1.4112 1.3918 1.3888 2.40%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.285 0.30 0.355 0.33 0.385 0.33 0.345 -
P/RPS 1.52 3.52 1.05 1.36 2.84 8.79 0.72 64.34%
P/EPS 12.88 44.49 7.47 11.86 22.31 146.66 9.34 23.82%
EY 7.77 2.25 13.38 8.43 4.48 0.68 10.71 -19.21%
DY 0.00 0.00 4.23 0.00 0.00 0.00 2.90 -
P/NAPS 0.19 0.20 0.24 0.22 0.26 0.23 0.24 -14.38%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 30/11/22 21/09/22 29/06/22 29/03/22 29/11/21 22/09/21 28/07/21 -
Price 0.305 0.28 0.305 0.325 0.325 0.335 0.35 -
P/RPS 1.63 3.28 0.90 1.34 2.39 8.92 0.73 70.58%
P/EPS 13.78 41.52 6.42 11.68 18.84 148.88 9.47 28.32%
EY 7.26 2.41 15.58 8.56 5.31 0.67 10.55 -22.00%
DY 0.00 0.00 4.92 0.00 0.00 0.00 2.86 -
P/NAPS 0.20 0.19 0.20 0.22 0.22 0.23 0.24 -11.41%

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