[GLOMAC] QoQ TTM Result on 30-Apr-2018 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
06-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 239.97%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 284,565 310,667 364,835 404,715 471,446 453,805 427,858 -23.74%
PBT 45,902 45,983 50,586 55,184 37,629 38,947 57,132 -13.54%
Tax -16,293 -15,006 -18,383 -21,973 -28,003 -27,381 -30,592 -34.22%
NP 29,609 30,977 32,203 33,211 9,626 11,566 26,540 7.54%
-
NP to SH 26,602 29,477 29,821 30,917 9,094 10,159 27,001 -0.98%
-
Tax Rate 35.50% 32.63% 36.34% 39.82% 74.42% 70.30% 53.55% -
Total Cost 254,956 279,690 332,632 371,504 461,820 442,239 401,318 -26.03%
-
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.16%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - 10,840 21,641 21,641 -
Div Payout % - - - - 119.20% 213.03% 80.15% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.16%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 727,821 6.49%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 10.41% 9.97% 8.83% 8.21% 2.04% 2.55% 6.20% -
ROE 2.45% 2.71% 2.73% 2.83% 0.85% 0.94% 2.49% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 36.40 39.38 46.15 51.15 59.54 62.83 59.21 -27.63%
EPS 3.40 3.74 3.77 3.91 1.15 1.41 3.74 -6.14%
DPS 0.00 0.00 0.00 0.00 1.37 3.00 3.00 -
NAPS 1.39 1.38 1.38 1.38 1.35 1.49 1.50 -4.93%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 35.57 38.83 45.60 50.58 58.92 56.72 53.48 -23.74%
EPS 3.32 3.68 3.73 3.86 1.14 1.27 3.37 -0.98%
DPS 0.00 0.00 0.00 0.00 1.35 2.70 2.70 -
NAPS 1.3583 1.3606 1.3634 1.3648 1.336 1.345 1.3549 0.16%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.37 0.395 0.455 0.49 0.53 0.655 0.655 -
P/RPS 1.02 1.00 0.99 0.96 0.89 1.04 1.11 -5.46%
P/EPS 10.87 10.57 12.06 12.54 46.15 46.57 17.53 -27.22%
EY 9.20 9.46 8.29 7.97 2.17 2.15 5.70 37.47%
DY 0.00 0.00 0.00 0.00 2.58 4.58 4.58 -
P/NAPS 0.27 0.29 0.33 0.36 0.39 0.44 0.44 -27.72%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 -
Price 0.38 0.415 0.41 0.475 0.525 0.625 0.65 -
P/RPS 1.04 1.05 0.89 0.93 0.88 0.99 1.10 -3.66%
P/EPS 11.17 11.11 10.87 12.16 45.71 44.43 17.40 -25.52%
EY 8.95 9.00 9.20 8.23 2.19 2.25 5.75 34.20%
DY 0.00 0.00 0.00 0.00 2.61 4.80 4.62 -
P/NAPS 0.27 0.30 0.30 0.34 0.39 0.42 0.43 -26.61%

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