[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2023 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- -87.03%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 266,732 205,262 115,908 60,109 341,020 209,928 143,925 50.93%
PBT 32,853 13,029 6,869 6,210 50,454 29,597 25,351 18.88%
Tax -10,398 -5,132 -2,399 -2,051 -17,978 -12,452 -8,874 11.15%
NP 22,455 7,897 4,470 4,159 32,476 17,145 16,477 22.94%
-
NP to SH 23,594 8,358 4,547 4,064 31,335 17,411 16,992 24.48%
-
Tax Rate 31.65% 39.39% 34.93% 33.03% 35.63% 42.07% 35.00% -
Total Cost 244,277 197,365 111,438 55,950 308,544 192,783 127,448 54.36%
-
Net Worth 1,204,965 1,189,615 1,197,290 1,189,615 1,174,265 1,158,946 1,151,638 3.06%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 9,593 - - - 9,593 - - -
Div Payout % 40.66% - - - 30.62% - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 1,204,965 1,189,615 1,197,290 1,189,615 1,174,265 1,158,946 1,151,638 3.06%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 8.42% 3.85% 3.86% 6.92% 9.52% 8.17% 11.45% -
ROE 1.96% 0.70% 0.38% 0.34% 2.67% 1.50% 1.48% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 34.75 26.74 15.10 7.83 44.43 27.35 18.75 50.93%
EPS 3.07 1.09 0.59 0.53 4.08 2.27 2.21 24.52%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 1.57 1.55 1.56 1.55 1.53 1.51 1.50 3.09%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 33.34 25.65 14.49 7.51 42.62 26.24 17.99 50.93%
EPS 2.95 1.04 0.57 0.51 3.92 2.18 2.12 24.66%
DPS 1.20 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.506 1.4869 1.4964 1.4869 1.4677 1.4485 1.4394 3.06%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 0.40 0.365 0.355 0.34 0.315 0.32 0.285 -
P/RPS 1.15 1.36 2.35 4.34 0.71 1.17 1.52 -16.98%
P/EPS 13.01 33.52 59.92 64.21 7.72 14.11 12.88 0.67%
EY 7.69 2.98 1.67 1.56 12.96 7.09 7.77 -0.68%
DY 3.13 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.22 0.21 0.21 0.19 20.09%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 13/06/24 26/03/24 29/11/23 27/09/23 21/06/23 29/03/23 30/11/22 -
Price 0.445 0.37 0.375 0.39 0.31 0.315 0.305 -
P/RPS 1.28 1.38 2.48 4.98 0.70 1.15 1.63 -14.89%
P/EPS 14.48 33.98 63.30 73.65 7.59 13.89 13.78 3.36%
EY 6.91 2.94 1.58 1.36 13.17 7.20 7.26 -3.24%
DY 2.81 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.28 0.24 0.24 0.25 0.20 0.21 0.20 25.17%

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