[GLOMAC] QoQ TTM Result on 31-Jan-2023 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- -19.15%
YoY- 24.4%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 313,003 335,635 341,020 283,513 299,184 296,143 259,489 13.27%
PBT 31,972 48,809 50,454 54,652 59,583 61,598 57,513 -32.31%
Tax -11,503 -17,290 -17,978 -18,380 -16,869 -17,822 -16,567 -21.53%
NP 20,469 31,519 32,476 36,272 42,714 43,776 40,946 -36.93%
-
NP to SH 18,890 30,220 31,335 32,524 40,228 39,939 36,488 -35.44%
-
Tax Rate 35.98% 35.42% 35.63% 33.63% 28.31% 28.93% 28.81% -
Total Cost 292,534 304,116 308,544 247,241 256,470 252,367 218,543 21.39%
-
Net Worth 1,197,290 1,189,615 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 3.04%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 9,593 9,593 9,593 11,520 11,520 11,520 11,520 -11.45%
Div Payout % 50.79% 31.75% 30.62% 35.42% 28.64% 28.85% 31.57% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 1,197,290 1,189,615 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 3.04%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 6.54% 9.39% 9.52% 12.79% 14.28% 14.78% 15.78% -
ROE 1.58% 2.54% 2.67% 2.81% 3.49% 3.47% 3.19% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 40.78 43.73 44.43 36.94 38.97 38.56 33.78 13.33%
EPS 2.46 3.94 4.08 4.24 5.24 5.20 4.75 -35.43%
DPS 1.25 1.25 1.25 1.50 1.50 1.50 1.50 -11.41%
NAPS 1.56 1.55 1.53 1.51 1.50 1.50 1.49 3.09%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 39.12 41.95 42.62 35.44 37.39 37.01 32.43 13.27%
EPS 2.36 3.78 3.92 4.07 5.03 4.99 4.56 -35.46%
DPS 1.20 1.20 1.20 1.44 1.44 1.44 1.44 -11.41%
NAPS 1.4964 1.4869 1.4677 1.4485 1.4394 1.4399 1.4304 3.04%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.355 0.34 0.315 0.32 0.285 0.30 0.355 -
P/RPS 0.87 0.78 0.71 0.87 0.73 0.78 1.05 -11.75%
P/EPS 14.42 8.63 7.72 7.55 5.44 5.77 7.47 54.84%
EY 6.93 11.58 12.96 13.24 18.38 17.33 13.38 -35.42%
DY 3.52 3.68 3.97 4.69 5.26 5.00 4.23 -11.49%
P/NAPS 0.23 0.22 0.21 0.21 0.19 0.20 0.24 -2.78%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 29/11/23 27/09/23 21/06/23 29/03/23 30/11/22 21/09/22 29/06/22 -
Price 0.375 0.39 0.31 0.315 0.305 0.28 0.305 -
P/RPS 0.92 0.89 0.70 0.85 0.78 0.73 0.90 1.47%
P/EPS 15.24 9.90 7.59 7.43 5.82 5.38 6.42 77.67%
EY 6.56 10.10 13.17 13.45 17.18 18.57 15.58 -43.73%
DY 3.33 3.21 4.03 4.76 4.92 5.36 4.92 -22.85%
P/NAPS 0.24 0.25 0.20 0.21 0.20 0.19 0.20 12.88%

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