[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
17-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -75.79%
YoY- 1.07%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 616,603 427,182 269,051 122,997 473,254 303,785 192,829 117.20%
PBT 122,407 93,899 59,720 30,692 142,817 94,490 52,010 77.02%
Tax -36,747 -26,728 -16,403 -6,872 -47,266 -32,659 -15,988 74.24%
NP 85,660 67,171 43,317 23,820 95,551 61,831 36,022 78.25%
-
NP to SH 80,925 58,281 38,599 21,069 87,015 57,414 34,018 78.29%
-
Tax Rate 30.02% 28.46% 27.47% 22.39% 33.10% 34.56% 30.74% -
Total Cost 530,943 360,011 225,734 99,177 377,703 241,954 156,807 125.65%
-
Net Worth 990,844 974,934 968,562 960,287 949,114 921,817 901,331 6.52%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 14,360 14,337 - - 30,791 14,516 - -
Div Payout % 17.74% 24.60% - - 35.39% 25.28% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 990,844 974,934 968,562 960,287 949,114 921,817 901,331 6.52%
NOSH 718,003 716,863 717,453 716,632 724,515 725,840 726,880 -0.81%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 13.89% 15.72% 16.10% 19.37% 20.19% 20.35% 18.68% -
ROE 8.17% 5.98% 3.99% 2.19% 9.17% 6.23% 3.77% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 85.88 59.59 37.50 17.16 65.32 41.85 26.53 118.98%
EPS 11.27 8.13 5.38 2.94 12.01 7.91 4.68 79.75%
DPS 2.00 2.00 0.00 0.00 4.25 2.00 0.00 -
NAPS 1.38 1.36 1.35 1.34 1.31 1.27 1.24 7.39%
Adjusted Per Share Value based on latest NOSH - 716,632
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 77.07 53.39 33.63 15.37 59.15 37.97 24.10 117.21%
EPS 10.11 7.28 4.82 2.63 10.88 7.18 4.25 78.29%
DPS 1.79 1.79 0.00 0.00 3.85 1.81 0.00 -
NAPS 1.2384 1.2185 1.2106 1.2002 1.1863 1.1521 1.1265 6.52%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.815 0.835 0.91 0.875 0.96 0.99 1.11 -
P/RPS 0.95 1.40 2.43 5.10 1.47 2.37 4.18 -62.79%
P/EPS 7.23 10.27 16.91 29.76 7.99 12.52 23.72 -54.74%
EY 13.83 9.74 5.91 3.36 12.51 7.99 4.22 120.79%
DY 2.45 2.40 0.00 0.00 4.43 2.02 0.00 -
P/NAPS 0.59 0.61 0.67 0.65 0.73 0.78 0.90 -24.55%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 15/06/16 23/03/16 02/12/15 17/09/15 24/06/15 18/03/15 03/12/14 -
Price 0.755 0.83 0.905 0.86 0.795 1.02 1.05 -
P/RPS 0.88 1.39 2.41 5.01 1.22 2.44 3.96 -63.34%
P/EPS 6.70 10.21 16.82 29.25 6.62 12.90 22.44 -55.36%
EY 14.93 9.80 5.94 3.42 15.11 7.75 4.46 123.94%
DY 2.65 2.41 0.00 0.00 5.35 1.96 0.00 -
P/NAPS 0.55 0.61 0.67 0.64 0.61 0.80 0.85 -25.20%

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