[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 83.2%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 113,370 207,418 335,405 269,051 192,829 318,073 285,472 -14.25%
PBT 5,220 14,421 143,520 59,720 52,010 83,415 67,512 -34.71%
Tax -3,153 -10,120 -39,992 -16,403 -15,988 -18,406 -18,425 -25.47%
NP 2,067 4,301 103,528 43,317 36,022 65,009 49,087 -41.00%
-
NP to SH 2,070 3,510 103,786 38,599 34,018 63,334 44,921 -40.10%
-
Tax Rate 60.40% 70.18% 27.87% 27.47% 30.74% 22.07% 27.29% -
Total Cost 111,303 203,117 231,877 225,734 156,807 253,064 236,385 -11.79%
-
Net Worth 1,088,600 1,076,140 1,080,353 968,562 901,331 851,185 708,575 7.41%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,088,600 1,076,140 1,080,353 968,562 901,331 851,185 708,575 7.41%
NOSH 800,089 727,821 720,235 717,453 726,880 721,343 668,467 3.03%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.82% 2.07% 30.87% 16.10% 18.68% 20.44% 17.20% -
ROE 0.19% 0.33% 9.61% 3.99% 3.77% 7.44% 6.34% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 14.37 28.72 46.57 37.50 26.53 44.09 42.71 -16.59%
EPS 0.26 0.49 14.41 5.38 4.68 8.78 6.72 -41.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.49 1.50 1.35 1.24 1.18 1.06 4.49%
Adjusted Per Share Value based on latest NOSH - 715,510
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 14.17 25.92 41.92 33.63 24.10 39.75 35.68 -14.25%
EPS 0.26 0.44 12.97 4.82 4.25 7.92 5.61 -40.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3606 1.345 1.3503 1.2106 1.1265 1.0639 0.8856 7.41%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.395 0.655 0.77 0.91 1.11 1.13 0.85 -
P/RPS 2.75 2.28 1.65 2.43 4.18 2.56 1.99 5.53%
P/EPS 150.53 134.78 5.34 16.91 23.72 12.87 12.65 51.06%
EY 0.66 0.74 18.71 5.91 4.22 7.77 7.91 -33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.51 0.67 0.90 0.96 0.80 -15.55%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 -
Price 0.415 0.625 0.72 0.905 1.05 1.10 0.81 -
P/RPS 2.89 2.18 1.55 2.41 3.96 2.49 1.90 7.23%
P/EPS 158.15 128.60 5.00 16.82 22.44 12.53 12.05 53.55%
EY 0.63 0.78 20.01 5.94 4.46 7.98 8.30 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.48 0.67 0.85 0.93 0.76 -14.34%

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