[GLOMAC] YoY Quarter Result on 2019-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 73,585 115,434 58,389 80,935 92,163 161,183 189,421 -14.57% YoY % -36.25% 97.70% -27.86% -12.18% -42.82% -14.91% - Horiz. % 38.85% 60.94% 30.82% 42.73% 48.66% 85.09% 100.00%
PBT 25,055 20,941 -5,245 24,090 32,341 16,484 28,508 -2.13% YoY % 19.65% 499.26% -121.77% -25.51% 96.20% -42.18% - Horiz. % 87.89% 73.46% -18.40% 84.50% 113.45% 57.82% 100.00%
Tax -5,928 -14,076 -1,751 -14,056 -6,821 -16,133 -10,019 -8.37% YoY % 57.89% -703.88% 87.54% -106.07% 57.72% -61.02% - Horiz. % 59.17% 140.49% 17.48% 140.29% 68.08% 161.02% 100.00%
NP 19,127 6,865 -6,996 10,034 25,520 351 18,489 0.57% YoY % 178.62% 198.13% -169.72% -60.68% 7,170.66% -98.10% - Horiz. % 103.45% 37.13% -37.84% 54.27% 138.03% 1.90% 100.00%
NP to SH 15,113 4,769 -8,615 10,099 23,100 -965 22,644 -6.51% YoY % 216.90% 155.36% -185.31% -56.28% 2,493.78% -104.26% - Horiz. % 66.74% 21.06% -38.05% 44.60% 102.01% -4.26% 100.00%
Tax Rate 23.66 % 67.22 % - % 58.35 % 21.09 % 97.87 % 35.14 % -6.38% YoY % -64.80% 0.00% 0.00% 176.67% -78.45% 178.51% - Horiz. % 67.33% 191.29% 0.00% 166.05% 60.02% 278.51% 100.00%
Total Cost 54,458 108,569 65,385 70,901 66,643 160,832 170,932 -17.35% YoY % -49.84% 66.05% -7.78% 6.39% -58.56% -5.91% - Horiz. % 31.86% 63.52% 38.25% 41.48% 38.99% 94.09% 100.00%
Net Worth 1,144,418 1,111,130 1,098,986 1,089,863 1,091,977 975,605 995,052 2.36% YoY % 3.00% 1.11% 0.84% -0.19% 11.93% -1.95% - Horiz. % 115.01% 111.67% 110.45% 109.53% 109.74% 98.05% 100.00%
Dividend 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 11,520 7,662 7,739 6,227 - 10,840 14,421 -3.67% YoY % 50.35% -0.99% 24.27% 0.00% 0.00% -24.83% - Horiz. % 79.89% 53.14% 53.67% 43.19% 0.00% 75.17% 100.00%
Div Payout % 76.23 % 160.68 % - % 61.67 % - % - % 63.69 % 3.04% YoY % -52.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 119.69% 252.28% 0.00% 96.83% 0.00% 0.00% 100.00%
Equity 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 1,144,418 1,111,130 1,098,986 1,089,863 1,091,977 975,605 995,052 2.36% YoY % 3.00% 1.11% 0.84% -0.19% 11.93% -1.95% - Horiz. % 115.01% 111.67% 110.45% 109.53% 109.74% 98.05% 100.00%
NOSH 768,066 766,297 773,934 778,474 791,288 722,671 721,052 1.06% YoY % 0.23% -0.99% -0.58% -1.62% 9.49% 0.22% - Horiz. % 106.52% 106.27% 107.33% 107.96% 109.74% 100.22% 100.00%
Ratio Analysis 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 25.99 % 5.95 % -11.98 % 12.40 % 27.69 % 0.22 % 9.76 % 17.72% YoY % 336.81% 149.67% -196.61% -55.22% 12,486.36% -97.75% - Horiz. % 266.29% 60.96% -122.75% 127.05% 283.71% 2.25% 100.00%
ROE 1.32 % 0.43 % -0.78 % 0.93 % 2.12 % -0.10 % 2.28 % -8.70% YoY % 206.98% 155.13% -183.87% -56.13% 2,220.00% -104.39% - Horiz. % 57.89% 18.86% -34.21% 40.79% 92.98% -4.39% 100.00%
Per Share 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 9.58 15.06 7.54 10.40 11.65 22.30 26.27 -15.47% YoY % -36.39% 99.73% -27.50% -10.73% -47.76% -15.11% - Horiz. % 36.47% 57.33% 28.70% 39.59% 44.35% 84.89% 100.00%
EPS 1.97 0.62 -1.11 1.30 2.92 -0.12 3.14 -7.47% YoY % 217.74% 155.86% -185.38% -55.48% 2,533.33% -103.82% - Horiz. % 62.74% 19.75% -35.35% 41.40% 92.99% -3.82% 100.00%
DPS 1.50 1.00 1.00 0.80 0.00 1.50 2.00 -4.68% YoY % 50.00% 0.00% 25.00% 0.00% 0.00% -25.00% - Horiz. % 75.00% 50.00% 50.00% 40.00% 0.00% 75.00% 100.00%
NAPS 1.4900 1.4500 1.4200 1.4000 1.3800 1.3500 1.3800 1.29% YoY % 2.76% 2.11% 1.43% 1.45% 2.22% -2.17% - Horiz. % 107.97% 105.07% 102.90% 101.45% 100.00% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 9.20 14.43 7.30 10.12 11.52 20.15 23.67 -14.57% YoY % -36.24% 97.67% -27.87% -12.15% -42.83% -14.87% - Horiz. % 38.87% 60.96% 30.84% 42.75% 48.67% 85.13% 100.00%
EPS 1.89 0.60 -1.08 1.26 2.89 -0.12 2.83 -6.50% YoY % 215.00% 155.56% -185.71% -56.40% 2,508.33% -104.24% - Horiz. % 66.78% 21.20% -38.16% 44.52% 102.12% -4.24% 100.00%
DPS 1.44 0.96 0.97 0.78 0.00 1.35 1.80 -3.65% YoY % 50.00% -1.03% 24.36% 0.00% 0.00% -25.00% - Horiz. % 80.00% 53.33% 53.89% 43.33% 0.00% 75.00% 100.00%
NAPS 1.4304 1.3888 1.3736 1.3622 1.3648 1.2194 1.2437 2.36% YoY % 3.00% 1.11% 0.84% -0.19% 11.92% -1.95% - Horiz. % 115.01% 111.67% 110.44% 109.53% 109.74% 98.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.3550 0.3450 0.3050 0.3800 0.4900 0.7050 0.8150 -
P/RPS 3.71 2.29 4.04 3.66 4.21 3.16 3.10 3.04% YoY % 62.01% -43.32% 10.38% -13.06% 33.23% 1.94% - Horiz. % 119.68% 73.87% 130.32% 118.06% 135.81% 101.94% 100.00%
P/EPS 18.04 55.44 -27.40 29.29 16.78 -527.96 25.95 -5.88% YoY % -67.46% 302.34% -193.55% 74.55% 103.18% -2,134.53% - Horiz. % 69.52% 213.64% -105.59% 112.87% 64.66% -2,034.53% 100.00%
EY 5.54 1.80 -3.65 3.41 5.96 -0.19 3.85 6.25% YoY % 207.78% 149.32% -207.04% -42.79% 3,236.84% -104.94% - Horiz. % 143.90% 46.75% -94.81% 88.57% 154.81% -4.94% 100.00%
DY 4.23 2.90 3.28 2.11 0.00 2.13 2.45 9.52% YoY % 45.86% -11.59% 55.45% 0.00% 0.00% -13.06% - Horiz. % 172.65% 118.37% 133.88% 86.12% 0.00% 86.94% 100.00%
P/NAPS 0.24 0.24 0.21 0.27 0.36 0.52 0.59 -13.92% YoY % 0.00% 14.29% -22.22% -25.00% -30.77% -11.86% - Horiz. % 40.68% 40.68% 35.59% 45.76% 61.02% 88.14% 100.00%
Price Multiplier on Announcement Date 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 28/07/21 14/07/20 27/06/19 06/06/18 21/06/17 15/06/16 -
Price 0.3050 0.3500 0.2850 0.3800 0.4750 0.6650 0.7550 -
P/RPS 3.18 2.32 3.78 3.66 4.08 2.98 2.87 1.72% YoY % 37.07% -38.62% 3.28% -10.29% 36.91% 3.83% - Horiz. % 110.80% 80.84% 131.71% 127.53% 142.16% 103.83% 100.00%
P/EPS 15.50 56.24 -25.60 29.29 16.27 -498.01 24.04 -7.05% YoY % -72.44% 319.69% -187.40% 80.02% 103.27% -2,171.59% - Horiz. % 64.48% 233.94% -106.49% 121.84% 67.68% -2,071.59% 100.00%
EY 6.45 1.78 -3.91 3.41 6.15 -0.20 4.16 7.58% YoY % 262.36% 145.52% -214.66% -44.55% 3,175.00% -104.81% - Horiz. % 155.05% 42.79% -93.99% 81.97% 147.84% -4.81% 100.00%
DY 4.92 2.86 3.51 2.11 0.00 2.26 2.65 10.86% YoY % 72.03% -18.52% 66.35% 0.00% 0.00% -14.72% - Horiz. % 185.66% 107.92% 132.45% 79.62% 0.00% 85.28% 100.00%
P/NAPS 0.20 0.24 0.20 0.27 0.34 0.49 0.55 -15.51% YoY % -16.67% 20.00% -25.93% -20.59% -30.61% -10.91% - Horiz. % 36.36% 43.64% 36.36% 49.09% 61.82% 89.09% 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
(128) 4th Quaterly results.pdf 
