[GLOMAC] YoY Quarter Result on 31-Jan-2020 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 117.23%
YoY- 747.84%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 66,003 81,674 99,389 74,024 79,032 105,134 87,493 -4.58%
PBT 4,246 9,177 17,164 11,309 8,341 8,422 9,740 -12.91%
Tax -3,578 -2,067 -5,136 3,715 -6,319 -5,032 -4,410 -3.42%
NP 668 7,110 12,028 15,024 2,022 3,390 5,330 -29.24%
-
NP to SH 419 8,123 11,655 12,141 1,432 4,307 5,372 -34.62%
-
Tax Rate 84.27% 22.52% 29.92% -32.85% 75.76% 59.75% 45.28% -
Total Cost 65,335 74,564 87,361 59,000 77,010 101,744 82,163 -3.74%
-
Net Worth 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 1.06%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - 10,801 -
Div Payout % - - - - - - 201.07% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,158,946 1,129,057 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 1.06%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 727,821 1.58%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 1.01% 8.71% 12.10% 20.30% 2.56% 3.22% 6.09% -
ROE 0.04% 0.72% 1.05% 1.10% 0.13% 0.40% 0.49% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 8.60 10.63 12.97 9.54 10.11 13.28 12.15 -5.59%
EPS 0.05 1.06 1.52 1.56 0.18 0.54 0.75 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.51 1.47 1.45 1.42 1.39 1.35 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 8.25 10.21 12.42 9.25 9.88 13.14 10.94 -4.59%
EPS 0.05 1.02 1.46 1.52 0.18 0.54 0.67 -35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
NAPS 1.4485 1.4112 1.3886 1.3771 1.3583 1.336 1.359 1.06%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.32 0.33 0.30 0.35 0.37 0.53 0.70 -
P/RPS 3.72 3.10 2.31 3.67 3.66 3.99 5.76 -7.02%
P/EPS 586.17 31.20 19.72 22.37 202.01 97.43 93.83 35.69%
EY 0.17 3.20 5.07 4.47 0.50 1.03 1.07 -26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 0.21 0.22 0.21 0.25 0.27 0.39 0.46 -12.24%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 -
Price 0.315 0.325 0.36 0.275 0.38 0.525 0.715 -
P/RPS 3.66 3.06 2.78 2.88 3.76 3.95 5.88 -7.59%
P/EPS 577.01 30.73 23.67 17.58 207.47 96.52 95.84 34.85%
EY 0.17 3.25 4.23 5.69 0.48 1.04 1.04 -26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.21 0.22 0.25 0.19 0.27 0.39 0.47 -12.55%

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