[GLOMAC] QoQ TTM Result on 31-Oct-2018 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- -1.15%
YoY- 190.16%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 267,601 273,337 284,565 310,667 364,835 404,715 471,446 -31.51%
PBT 40,094 37,651 45,902 45,983 50,586 55,184 37,629 4.33%
Tax -24,103 -23,528 -16,293 -15,006 -18,383 -21,973 -28,003 -9.53%
NP 15,991 14,123 29,609 30,977 32,203 33,211 9,626 40.39%
-
NP to SH 16,052 13,601 26,602 29,477 29,821 30,917 9,094 46.20%
-
Tax Rate 60.12% 62.49% 35.50% 32.63% 36.34% 39.82% 74.42% -
Total Cost 251,610 259,214 254,956 279,690 332,632 371,504 461,820 -33.36%
-
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.69%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 6,227 6,227 - - - - 10,840 -30.96%
Div Payout % 38.80% 45.79% - - - - 119.20% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.69%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 5.98% 5.17% 10.41% 9.97% 8.83% 8.21% 2.04% -
ROE 1.46% 1.25% 2.45% 2.71% 2.73% 2.83% 0.85% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 34.42 35.11 36.40 39.38 46.15 51.15 59.54 -30.67%
EPS 2.06 1.75 3.40 3.74 3.77 3.91 1.15 47.65%
DPS 0.80 0.80 0.00 0.00 0.00 0.00 1.37 -30.20%
NAPS 1.41 1.40 1.39 1.38 1.38 1.38 1.35 2.94%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 33.45 34.16 35.57 38.83 45.60 50.58 58.92 -31.50%
EPS 2.01 1.70 3.32 3.68 3.73 3.86 1.14 46.09%
DPS 0.78 0.78 0.00 0.00 0.00 0.00 1.35 -30.69%
NAPS 1.3701 1.3622 1.3583 1.3606 1.3634 1.3648 1.336 1.69%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.39 0.38 0.37 0.395 0.455 0.49 0.53 -
P/RPS 1.13 1.08 1.02 1.00 0.99 0.96 0.89 17.30%
P/EPS 18.89 21.75 10.87 10.57 12.06 12.54 46.15 -44.96%
EY 5.29 4.60 9.20 9.46 8.29 7.97 2.17 81.42%
DY 2.05 2.11 0.00 0.00 0.00 0.00 2.58 -14.24%
P/NAPS 0.28 0.27 0.27 0.29 0.33 0.36 0.39 -19.86%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 -
Price 0.365 0.38 0.38 0.415 0.41 0.475 0.525 -
P/RPS 1.06 1.08 1.04 1.05 0.89 0.93 0.88 13.24%
P/EPS 17.68 21.75 11.17 11.11 10.87 12.16 45.71 -47.00%
EY 5.66 4.60 8.95 9.00 9.20 8.23 2.19 88.65%
DY 2.19 2.11 0.00 0.00 0.00 0.00 2.61 -11.06%
P/NAPS 0.26 0.27 0.27 0.30 0.30 0.34 0.39 -23.74%

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