[GLOMAC] QoQ TTM Result on 31-Jul-2022 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 9.46%
YoY- 46.52%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 341,020 283,513 299,184 296,143 259,489 301,338 319,053 4.55%
PBT 50,454 54,652 59,583 61,598 57,513 53,399 61,386 -12.28%
Tax -17,978 -18,380 -16,869 -17,822 -16,567 -24,715 -27,784 -25.24%
NP 32,476 36,272 42,714 43,776 40,946 28,684 33,602 -2.25%
-
NP to SH 31,335 32,524 40,228 39,939 36,488 26,144 29,676 3.70%
-
Tax Rate 35.63% 33.63% 28.31% 28.93% 28.81% 46.28% 45.26% -
Total Cost 308,544 247,241 256,470 252,367 218,543 272,654 285,451 5.33%
-
Net Worth 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 2.65%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 9,593 11,520 11,520 11,520 11,520 7,662 7,662 16.21%
Div Payout % 30.62% 35.42% 28.64% 28.85% 31.57% 29.31% 25.82% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 2.65%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.52% 12.79% 14.28% 14.78% 15.78% 9.52% 10.53% -
ROE 2.67% 2.81% 3.49% 3.47% 3.19% 2.32% 2.63% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 44.43 36.94 38.97 38.56 33.78 39.23 41.54 4.59%
EPS 4.08 4.24 5.24 5.20 4.75 3.40 3.86 3.77%
DPS 1.25 1.50 1.50 1.50 1.50 1.00 1.00 16.08%
NAPS 1.53 1.51 1.50 1.50 1.49 1.47 1.47 2.71%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 42.62 35.44 37.39 37.01 32.43 37.66 39.88 4.54%
EPS 3.92 4.07 5.03 4.99 4.56 3.27 3.71 3.74%
DPS 1.20 1.44 1.44 1.44 1.44 0.96 0.96 16.08%
NAPS 1.4677 1.4485 1.4394 1.4399 1.4304 1.4112 1.4112 2.65%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.315 0.32 0.285 0.30 0.355 0.33 0.385 -
P/RPS 0.71 0.87 0.73 0.78 1.05 0.84 0.93 -16.50%
P/EPS 7.72 7.55 5.44 5.77 7.47 9.69 9.96 -15.65%
EY 12.96 13.24 18.38 17.33 13.38 10.31 10.04 18.60%
DY 3.97 4.69 5.26 5.00 4.23 3.03 2.60 32.70%
P/NAPS 0.21 0.21 0.19 0.20 0.24 0.22 0.26 -13.30%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 21/06/23 29/03/23 30/11/22 21/09/22 29/06/22 29/03/22 29/11/21 -
Price 0.31 0.315 0.305 0.28 0.305 0.325 0.325 -
P/RPS 0.70 0.85 0.78 0.73 0.90 0.83 0.78 -6.97%
P/EPS 7.59 7.43 5.82 5.38 6.42 9.55 8.41 -6.62%
EY 13.17 13.45 17.18 18.57 15.58 10.47 11.89 7.07%
DY 4.03 4.76 4.92 5.36 4.92 3.08 3.08 19.68%
P/NAPS 0.20 0.21 0.20 0.19 0.20 0.22 0.22 -6.17%

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