[GLOMAC] QoQ TTM Result on 31-Oct-2024 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 13.05%
YoY- 60.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 280,517 279,910 266,732 336,354 313,003 335,635 341,020 -12.15%
PBT 44,024 38,453 32,853 33,886 31,972 48,809 50,454 -8.64%
Tax -14,853 -12,882 -10,398 -10,658 -11,503 -17,290 -17,978 -11.90%
NP 29,171 25,571 22,455 23,228 20,469 31,519 32,476 -6.87%
-
NP to SH 30,303 26,806 23,594 22,282 18,890 30,220 31,335 -2.19%
-
Tax Rate 33.74% 33.50% 31.65% 31.45% 35.98% 35.42% 35.63% -
Total Cost 251,346 254,339 244,277 313,126 292,534 304,116 308,544 -12.72%
-
Net Worth 1,201,653 1,212,640 1,204,965 1,189,615 1,197,290 1,189,615 1,174,265 1.54%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 17,247 9,593 9,593 9,593 9,593 9,593 9,593 47.59%
Div Payout % 56.92% 35.79% 40.66% 43.06% 50.79% 31.75% 30.62% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 1,201,653 1,212,640 1,204,965 1,189,615 1,197,290 1,189,615 1,174,265 1.54%
NOSH 765,384 800,089 800,089 800,089 800,089 800,089 800,089 -2.90%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 10.40% 9.14% 8.42% 6.91% 6.54% 9.39% 9.52% -
ROE 2.52% 2.21% 1.96% 1.87% 1.58% 2.54% 2.67% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 36.65 36.47 34.75 43.82 40.78 43.73 44.43 -11.99%
EPS 3.96 3.49 3.07 2.90 2.46 3.94 4.08 -1.96%
DPS 2.25 1.25 1.25 1.25 1.25 1.25 1.25 47.70%
NAPS 1.57 1.58 1.57 1.55 1.56 1.55 1.53 1.72%
Adjusted Per Share Value based on latest NOSH - 765,384
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 36.65 36.57 34.85 43.95 40.89 43.85 44.56 -12.16%
EPS 3.96 3.50 3.08 2.91 2.47 3.95 4.09 -2.12%
DPS 2.25 1.25 1.25 1.25 1.25 1.25 1.25 47.70%
NAPS 1.57 1.5844 1.5743 1.5543 1.5643 1.5543 1.5342 1.54%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.42 0.42 0.40 0.365 0.355 0.34 0.315 -
P/RPS 1.15 1.15 1.15 0.83 0.87 0.78 0.71 37.71%
P/EPS 10.61 12.03 13.01 12.57 14.42 8.63 7.72 23.49%
EY 9.43 8.32 7.69 7.95 6.93 11.58 12.96 -19.02%
DY 5.36 2.98 3.13 3.42 3.52 3.68 3.97 22.04%
P/NAPS 0.27 0.27 0.25 0.24 0.23 0.22 0.21 18.14%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 27/11/24 18/09/24 13/06/24 26/03/24 29/11/23 27/09/23 21/06/23 -
Price 0.405 0.38 0.445 0.37 0.375 0.39 0.31 -
P/RPS 1.11 1.04 1.28 0.84 0.92 0.89 0.70 35.79%
P/EPS 10.23 10.88 14.48 12.74 15.24 9.90 7.59 21.90%
EY 9.78 9.19 6.91 7.85 6.56 10.10 13.17 -17.92%
DY 5.56 3.29 2.81 3.38 3.33 3.21 4.03 23.81%
P/NAPS 0.26 0.24 0.28 0.24 0.24 0.25 0.20 19.01%

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