[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 32.05%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 273,682 279,904 247,872 334,500 249,874 256,536 416,736 -6.76%
PBT 17,372 39,462 43,277 48,982 33,620 18,081 30,456 -8.92%
Tax -6,842 -16,602 -14,185 -15,674 -1,126 -12,629 -20,204 -16.50%
NP 10,529 22,860 29,092 33,308 32,493 5,452 10,252 0.44%
-
NP to SH 11,144 23,214 28,500 31,384 28,252 4,669 10,420 1.12%
-
Tax Rate 39.39% 42.07% 32.78% 32.00% 3.35% 69.85% 66.34% -
Total Cost 263,153 257,044 218,780 301,192 217,381 251,084 406,484 -6.98%
-
Net Worth 1,189,615 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1.79%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 1,189,615 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1.79%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 3.85% 8.17% 11.74% 9.96% 13.00% 2.13% 2.46% -
ROE 0.94% 2.00% 2.52% 2.82% 2.56% 0.43% 0.97% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 35.66 36.47 32.27 43.66 32.20 32.81 52.63 -6.27%
EPS 1.45 3.03 3.71 4.08 3.64 0.59 1.31 1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.47 1.45 1.42 1.39 1.35 2.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 34.21 34.98 30.98 41.81 31.23 32.06 52.09 -6.76%
EPS 1.39 2.90 3.56 3.92 3.53 0.58 1.30 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4869 1.4485 1.4112 1.3886 1.3771 1.3583 1.336 1.79%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.365 0.32 0.33 0.30 0.35 0.37 0.53 -
P/RPS 1.02 0.88 1.02 0.69 1.09 1.13 1.01 0.16%
P/EPS 25.14 10.58 8.89 7.32 9.61 61.95 40.27 -7.54%
EY 3.98 9.45 11.24 13.65 10.40 1.61 2.48 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.22 0.21 0.25 0.27 0.39 -7.76%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 29/03/23 29/03/22 25/03/21 25/03/20 19/03/19 14/03/18 -
Price 0.37 0.315 0.325 0.36 0.275 0.38 0.525 -
P/RPS 1.04 0.86 1.01 0.82 0.85 1.16 1.00 0.65%
P/EPS 25.48 10.41 8.76 8.79 7.55 63.63 39.89 -7.19%
EY 3.92 9.60 11.42 11.38 13.24 1.57 2.51 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.22 0.25 0.19 0.27 0.39 -7.76%

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