[GLOMAC] QoQ Cumulative Quarter Result on 2022-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 341,020 209,928 143,925 65,494 259,489 185,904 104,230 120.87% QoQ % 62.45% 45.86% 119.75% -74.76% 39.58% 78.36% - Horiz. % 327.18% 201.41% 138.08% 62.84% 248.96% 178.36% 100.00%
PBT 50,454 29,597 25,351 7,855 57,513 32,458 23,281 67.70% QoQ % 70.47% 16.75% 222.74% -86.34% 77.19% 39.42% - Horiz. % 216.72% 127.13% 108.89% 33.74% 247.04% 139.42% 100.00%
Tax -17,978 -12,452 -8,874 -2,739 -16,567 -10,639 -8,572 64.07% QoQ % -44.38% -40.32% -223.99% 83.47% -55.72% -24.11% - Horiz. % 209.73% 145.26% 103.52% 31.95% 193.27% 124.11% 100.00%
NP 32,476 17,145 16,477 5,116 40,946 21,819 14,709 69.80% QoQ % 89.42% 4.05% 222.07% -87.51% 87.66% 48.34% - Horiz. % 220.79% 116.56% 112.02% 34.78% 278.37% 148.34% 100.00%
NP to SH 31,335 17,411 16,992 5,179 36,488 21,375 13,252 77.77% QoQ % 79.97% 2.47% 228.09% -85.81% 70.70% 61.30% - Horiz. % 236.45% 131.38% 128.22% 39.08% 275.34% 161.30% 100.00%
Tax Rate 35.63 % 42.07 % 35.00 % 34.87 % 28.81 % 32.78 % 36.82 % -2.17% QoQ % -15.31% 20.20% 0.37% 21.03% -12.11% -10.97% - Horiz. % 96.77% 114.26% 95.06% 94.70% 78.25% 89.03% 100.00%
Total Cost 308,544 192,783 127,448 60,378 218,543 164,085 89,521 128.69% QoQ % 60.05% 51.26% 111.08% -72.37% 33.19% 83.29% - Horiz. % 344.66% 215.35% 142.37% 67.45% 244.12% 183.29% 100.00%
Net Worth 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 2.66% QoQ % 1.32% 0.63% -0.04% 0.67% 1.36% 0.00% - Horiz. % 104.00% 102.65% 102.00% 102.04% 101.36% 100.00% 100.00%
Dividend 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 9,593 - - - 11,520 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.27% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 30.62 % - % - % - % 31.57 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 96.99% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 1,129,057 2.66% QoQ % 1.32% 0.63% -0.04% 0.67% 1.36% 0.00% - Horiz. % 104.00% 102.65% 102.00% 102.04% 101.36% 100.00% 100.00%
NOSH 767,494 767,514 767,759 768,028 768,066 768,066 768,066 -0.05% QoQ % -0.00% -0.03% -0.04% -0.00% 0.00% 0.00% - Horiz. % 99.93% 99.93% 99.96% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.52 % 8.17 % 11.45 % 7.81 % 15.78 % 11.74 % 14.11 % -23.13% QoQ % 16.52% -28.65% 46.61% -50.51% 34.41% -16.80% - Horiz. % 67.47% 57.90% 81.15% 55.35% 111.84% 83.20% 100.00%
ROE 2.67 % 1.50 % 1.48 % 0.45 % 3.19 % 1.89 % 1.17 % 73.60% QoQ % 78.00% 1.35% 228.89% -85.89% 68.78% 61.54% - Horiz. % 228.21% 128.21% 126.50% 38.46% 272.65% 161.54% 100.00%
Per Share 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 44.43 27.35 18.75 8.53 33.78 24.20 13.57 120.97% QoQ % 62.45% 45.87% 119.81% -74.75% 39.59% 78.33% - Horiz. % 327.41% 201.55% 138.17% 62.86% 248.93% 178.33% 100.00%
EPS 4.08 2.27 2.21 0.67 4.75 2.78 1.73 77.46% QoQ % 79.74% 2.71% 229.85% -85.89% 70.86% 60.69% - Horiz. % 235.84% 131.21% 127.75% 38.73% 274.57% 160.69% 100.00%
DPS 1.25 0.00 0.00 0.00 1.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5300 1.5100 1.5000 1.5000 1.4900 1.4700 1.4700 2.71% QoQ % 1.32% 0.67% 0.00% 0.67% 1.36% 0.00% - Horiz. % 104.08% 102.72% 102.04% 102.04% 101.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 42.62 26.24 17.99 8.19 32.43 23.24 13.03 120.83% QoQ % 62.42% 45.86% 119.66% -74.75% 39.54% 78.36% - Horiz. % 327.09% 201.38% 138.07% 62.85% 248.89% 178.36% 100.00%
EPS 3.92 2.18 2.12 0.65 4.56 2.67 1.66 77.61% QoQ % 79.82% 2.83% 226.15% -85.75% 70.79% 60.84% - Horiz. % 236.14% 131.33% 127.71% 39.16% 274.70% 160.84% 100.00%
DPS 1.20 0.00 0.00 0.00 1.44 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4677 1.4485 1.4394 1.4399 1.4304 1.4112 1.4112 2.66% QoQ % 1.33% 0.63% -0.03% 0.66% 1.36% 0.00% - Horiz. % 104.00% 102.64% 102.00% 102.03% 101.36% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.3150 0.3200 0.2850 0.3000 0.3550 0.3300 0.3850 -
P/RPS 0.71 1.17 1.52 3.52 1.05 1.36 2.84 -60.42% QoQ % -39.32% -23.03% -56.82% 235.24% -22.79% -52.11% - Horiz. % 25.00% 41.20% 53.52% 123.94% 36.97% 47.89% 100.00%
P/EPS 7.72 14.11 12.88 44.49 7.47 11.86 22.31 -50.81% QoQ % -45.29% 9.55% -71.05% 495.58% -37.02% -46.84% - Horiz. % 34.60% 63.25% 57.73% 199.42% 33.48% 53.16% 100.00%
EY 12.96 7.09 7.77 2.25 13.38 8.43 4.48 103.42% QoQ % 82.79% -8.75% 245.33% -83.18% 58.72% 88.17% - Horiz. % 289.29% 158.26% 173.44% 50.22% 298.66% 188.17% 100.00%
DY 3.97 0.00 0.00 0.00 4.23 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.85% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.21 0.21 0.19 0.20 0.24 0.22 0.26 -13.30% QoQ % 0.00% 10.53% -5.00% -16.67% 9.09% -15.38% - Horiz. % 80.77% 80.77% 73.08% 76.92% 92.31% 84.62% 100.00%
Price Multiplier on Announcement Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 21/06/23 29/03/23 30/11/22 21/09/22 29/06/22 29/03/22 29/11/21 -
Price 0.3100 0.3150 0.3050 0.2800 0.3050 0.3250 0.3250 -
P/RPS 0.70 1.15 1.63 3.28 0.90 1.34 2.39 -56.00% QoQ % -39.13% -29.45% -50.30% 264.44% -32.84% -43.93% - Horiz. % 29.29% 48.12% 68.20% 137.24% 37.66% 56.07% 100.00%
P/EPS 7.59 13.89 13.78 41.52 6.42 11.68 18.84 -45.54% QoQ % -45.36% 0.80% -66.81% 546.73% -45.03% -38.00% - Horiz. % 40.29% 73.73% 73.14% 220.38% 34.08% 62.00% 100.00%
EY 13.17 7.20 7.26 2.41 15.58 8.56 5.31 83.53% QoQ % 82.92% -0.83% 201.24% -84.53% 82.01% 61.21% - Horiz. % 248.02% 135.59% 136.72% 45.39% 293.41% 161.21% 100.00%
DY 4.03 0.00 0.00 0.00 4.92 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.20 0.21 0.20 0.19 0.20 0.22 0.22 -6.17% QoQ % -4.76% 5.00% 5.26% -5.00% -9.09% 0.00% - Horiz. % 90.91% 95.45% 90.91% 86.36% 90.91% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Glomac - Financial result (Q1 2023).pdf 
