[GLOMAC] YoY Annualized Quarter 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- 2.68%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 208,460 302,972 226,764 226,740 414,836 670,810 538,102 -14.60%
PBT 46,562 39,146 27,812 10,440 28,842 287,040 119,440 -14.51%
Tax -17,144 -13,240 -9,120 -6,306 -20,240 -79,984 -32,806 -10.24%
NP 29,418 25,906 18,692 4,134 8,602 207,056 86,634 -16.46%
-
NP to SH 26,504 23,766 18,096 4,140 7,020 207,572 77,198 -16.30%
-
Tax Rate 36.82% 33.82% 32.79% 60.40% 70.18% 27.87% 27.47% -
Total Cost 179,042 277,066 208,072 222,606 406,234 463,754 451,468 -14.27%
-
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 968,562 2.58%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 968,562 2.58%
NOSH 800,089 800,089 800,089 800,089 727,821 720,235 717,453 1.83%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 14.11% 8.55% 8.24% 1.82% 2.07% 30.87% 16.10% -
ROE 2.35% 2.15% 1.65% 0.38% 0.65% 19.21% 7.97% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 27.14 39.43 29.22 28.74 57.44 93.14 75.00 -15.57%
EPS 3.46 3.08 2.32 0.52 0.98 28.82 10.76 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.41 1.38 1.49 1.50 1.35 1.42%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 26.05 37.87 28.34 28.34 51.85 83.84 67.26 -14.61%
EPS 3.31 2.97 2.26 0.52 0.88 25.94 9.65 -16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4112 1.3829 1.3678 1.3606 1.345 1.3503 1.2106 2.58%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.385 0.30 0.36 0.395 0.655 0.77 0.91 -
P/RPS 1.42 0.76 1.23 1.37 1.14 0.83 1.21 2.70%
P/EPS 11.16 9.70 15.44 75.26 67.39 2.67 8.46 4.72%
EY 8.96 10.31 6.48 1.33 1.48 37.43 11.82 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.26 0.29 0.44 0.51 0.67 -14.58%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 -
Price 0.325 0.305 0.365 0.415 0.625 0.72 0.905 -
P/RPS 1.20 0.77 1.25 1.44 1.09 0.77 1.21 -0.13%
P/EPS 9.42 9.86 15.66 79.07 64.30 2.50 8.41 1.90%
EY 10.62 10.14 6.39 1.26 1.56 40.03 11.89 -1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.26 0.30 0.42 0.48 0.67 -16.92%

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