[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 5.7%
YoY- 305.99%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 584,081 422,898 335,405 251,420 616,603 427,182 269,051 67.73%
PBT 169,744 153,260 143,520 117,809 122,407 93,899 59,720 100.78%
Tax -60,535 -44,402 -39,992 -31,333 -36,747 -26,728 -16,403 139.00%
NP 109,209 108,858 103,528 86,476 85,660 67,171 43,317 85.34%
-
NP to SH 108,183 109,158 103,786 85,538 80,925 58,281 38,599 98.91%
-
Tax Rate 35.66% 28.97% 27.87% 26.60% 30.02% 28.46% 27.47% -
Total Cost 474,872 314,040 231,877 164,944 530,943 360,011 225,734 64.25%
-
Net Worth 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 968,562 0.48%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 10,840 10,801 - - 14,360 14,337 - -
Div Payout % 10.02% 9.90% - - 17.74% 24.60% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 975,605 1,087,334 1,080,353 1,080,935 990,844 974,934 968,562 0.48%
NOSH 727,821 727,821 720,235 720,623 718,003 716,863 717,453 0.96%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 18.70% 25.74% 30.87% 34.40% 13.89% 15.72% 16.10% -
ROE 11.09% 10.04% 9.61% 7.91% 8.17% 5.98% 3.99% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 80.82 58.73 46.57 34.89 85.88 59.59 37.50 66.92%
EPS 13.65 15.16 14.41 11.87 11.27 8.13 5.38 86.12%
DPS 1.50 1.50 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.35 1.51 1.50 1.50 1.38 1.36 1.35 0.00%
Adjusted Per Share Value based on latest NOSH - 720,623
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 73.00 52.86 41.92 31.42 77.07 53.39 33.63 67.72%
EPS 13.52 13.64 12.97 10.69 10.11 7.28 4.82 99.01%
DPS 1.35 1.35 0.00 0.00 1.79 1.79 0.00 -
NAPS 1.2194 1.359 1.3503 1.351 1.2384 1.2185 1.2106 0.48%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.705 0.70 0.77 0.78 0.815 0.835 0.91 -
P/RPS 0.87 1.19 1.65 2.24 0.95 1.40 2.43 -49.61%
P/EPS 4.71 4.62 5.34 6.57 7.23 10.27 16.91 -57.38%
EY 21.23 21.66 18.71 15.22 13.83 9.74 5.91 134.73%
DY 2.13 2.14 0.00 0.00 2.45 2.40 0.00 -
P/NAPS 0.52 0.46 0.51 0.52 0.59 0.61 0.67 -15.55%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 -
Price 0.665 0.715 0.72 0.755 0.755 0.83 0.905 -
P/RPS 0.82 1.22 1.55 2.16 0.88 1.39 2.41 -51.29%
P/EPS 4.44 4.72 5.00 6.36 6.70 10.21 16.82 -58.88%
EY 22.51 21.20 20.01 15.72 14.93 9.80 5.94 143.26%
DY 2.26 2.10 0.00 0.00 2.65 2.41 0.00 -
P/NAPS 0.49 0.47 0.48 0.50 0.55 0.61 0.67 -18.84%

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