[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2019 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 161.58%
YoY- 337.1%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 143,925 104,230 151,486 113,382 113,370 207,418 335,405 -13.14%
PBT 25,351 23,281 19,573 13,906 5,220 14,421 143,520 -25.08%
Tax -8,874 -8,572 -6,620 -4,560 -3,153 -10,120 -39,992 -22.18%
NP 16,477 14,709 12,953 9,346 2,067 4,301 103,528 -26.37%
-
NP to SH 16,992 13,252 11,883 9,048 2,070 3,510 103,786 -26.02%
-
Tax Rate 35.00% 36.82% 33.82% 32.79% 60.40% 70.18% 27.87% -
Total Cost 127,448 89,521 138,533 104,036 111,303 203,117 231,877 -9.48%
-
Net Worth 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 1.07%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,080,353 1.07%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 720,235 1.76%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 11.45% 14.11% 8.55% 8.24% 1.82% 2.07% 30.87% -
ROE 1.48% 1.17% 1.07% 0.83% 0.19% 0.33% 9.61% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 18.75 13.57 19.72 14.61 14.37 28.72 46.57 -14.06%
EPS 2.21 1.73 1.54 1.16 0.26 0.49 14.41 -26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.41 1.38 1.49 1.50 0.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 17.99 13.03 18.93 14.17 14.17 25.92 41.92 -13.14%
EPS 2.12 1.66 1.49 1.13 0.26 0.44 12.97 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4394 1.4112 1.3829 1.3678 1.3606 1.345 1.3503 1.07%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.285 0.385 0.30 0.36 0.395 0.655 0.77 -
P/RPS 1.52 2.84 1.52 2.46 2.75 2.28 1.65 -1.35%
P/EPS 12.88 22.31 19.40 30.88 150.53 134.78 5.34 15.79%
EY 7.77 4.48 5.16 3.24 0.66 0.74 18.71 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.21 0.26 0.29 0.44 0.51 -15.16%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 -
Price 0.305 0.325 0.305 0.365 0.415 0.625 0.72 -
P/RPS 1.63 2.39 1.55 2.50 2.89 2.18 1.55 0.84%
P/EPS 13.78 18.84 19.72 31.31 158.15 128.60 5.00 18.39%
EY 7.26 5.31 5.07 3.19 0.63 0.78 20.01 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.26 0.30 0.42 0.48 -13.57%

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