[GLOMAC] YoY Quarter Result on 2015-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 105,134 87,493 158,131 110,956 183,720 159,850 145,287 -5.24% YoY % 20.16% -44.67% 42.52% -39.61% 14.93% 10.02% - Horiz. % 72.36% 60.22% 108.84% 76.37% 126.45% 110.02% 100.00%
PBT 8,422 9,740 34,179 42,481 35,455 37,034 42,950 -23.76% YoY % -13.53% -71.50% -19.54% 19.82% -4.26% -13.77% - Horiz. % 19.61% 22.68% 79.58% 98.91% 82.55% 86.23% 100.00%
Tax -5,032 -4,410 -10,325 -16,671 -11,908 -10,658 -11,052 -12.28% YoY % -14.10% 57.29% 38.07% -40.00% -11.73% 3.56% - Horiz. % 45.53% 39.90% 93.42% 150.84% 107.75% 96.44% 100.00%
NP 3,390 5,330 23,854 25,810 23,547 26,376 31,898 -31.15% YoY % -36.40% -77.66% -7.58% 9.61% -10.73% -17.31% - Horiz. % 10.63% 16.71% 74.78% 80.91% 73.82% 82.69% 100.00%
NP to SH 4,307 5,372 19,682 23,397 22,710 25,364 21,887 -23.72% YoY % -19.83% -72.71% -15.88% 3.03% -10.46% 15.89% - Horiz. % 19.68% 24.54% 89.93% 106.90% 103.76% 115.89% 100.00%
Tax Rate 59.75 % 45.28 % 30.21 % 39.24 % 33.59 % 28.78 % 25.73 % 15.06% YoY % 31.96% 49.88% -23.01% 16.82% 16.71% 11.85% - Horiz. % 232.22% 175.98% 117.41% 152.51% 130.55% 111.85% 100.00%
Total Cost 101,744 82,163 134,277 85,146 160,173 133,474 113,389 -1.79% YoY % 23.83% -38.81% 57.70% -46.84% 20.00% 17.71% - Horiz. % 89.73% 72.46% 118.42% 75.09% 141.26% 117.71% 100.00%
Net Worth 1,068,925 1,087,334 976,916 919,943 880,740 794,883 594,320 10.27% YoY % -1.69% 11.30% 6.19% 4.45% 10.80% 33.75% - Horiz. % 179.86% 182.95% 164.38% 154.79% 148.19% 133.75% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - 10,801 14,366 14,487 16,377 21,678 15,715 - YoY % 0.00% -24.82% -0.83% -11.54% -24.45% 37.95% - Horiz. % 0.00% 68.73% 91.42% 92.19% 104.21% 137.95% 100.00%
Div Payout % - % 201.07 % 72.99 % 61.92 % 72.12 % 85.47 % 71.80 % - YoY % 0.00% 175.48% 17.88% -14.14% -15.62% 19.04% - Horiz. % 0.00% 280.04% 101.66% 86.24% 100.45% 119.04% 100.00%
Equity 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,068,925 1,087,334 976,916 919,943 880,740 794,883 594,320 10.27% YoY % -1.69% 11.30% 6.19% 4.45% 10.80% 33.75% - Horiz. % 179.86% 182.95% 164.38% 154.79% 148.19% 133.75% 100.00%
NOSH 791,797 720,089 718,321 724,365 727,884 722,621 571,462 5.58% YoY % 9.96% 0.25% -0.83% -0.48% 0.73% 26.45% - Horiz. % 138.56% 126.01% 125.70% 126.76% 127.37% 126.45% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 3.22 % 6.09 % 15.08 % 23.26 % 12.82 % 16.50 % 21.96 % -27.36% YoY % -47.13% -59.62% -35.17% 81.44% -22.30% -24.86% - Horiz. % 14.66% 27.73% 68.67% 105.92% 58.38% 75.14% 100.00%
ROE 0.40 % 0.49 % 2.01 % 2.54 % 2.58 % 3.19 % 3.68 % -30.89% YoY % -18.37% -75.62% -20.87% -1.55% -19.12% -13.32% - Horiz. % 10.87% 13.32% 54.62% 69.02% 70.11% 86.68% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 13.28 12.15 22.01 15.32 25.24 22.12 25.42 -10.25% YoY % 9.30% -44.80% 43.67% -39.30% 14.10% -12.98% - Horiz. % 52.24% 47.80% 86.59% 60.27% 99.29% 87.02% 100.00%
EPS 0.54 0.75 2.74 3.23 3.12 3.51 3.83 -27.83% YoY % -28.00% -72.63% -15.17% 3.53% -11.11% -8.36% - Horiz. % 14.10% 19.58% 71.54% 84.33% 81.46% 91.64% 100.00%
DPS 0.00 1.50 2.00 2.00 2.25 3.00 2.75 - YoY % 0.00% -25.00% 0.00% -11.11% -25.00% 9.09% - Horiz. % 0.00% 54.55% 72.73% 72.73% 81.82% 109.09% 100.00%
NAPS 1.3500 1.5100 1.3600 1.2700 1.2100 1.1000 1.0400 4.44% YoY % -10.60% 11.03% 7.09% 4.96% 10.00% 5.77% - Horiz. % 129.81% 145.19% 130.77% 122.12% 116.35% 105.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 13.14 10.94 19.76 13.87 22.96 19.98 18.16 -5.25% YoY % 20.11% -44.64% 42.47% -39.59% 14.91% 10.02% - Horiz. % 72.36% 60.24% 108.81% 76.38% 126.43% 110.02% 100.00%
EPS 0.54 0.67 2.46 2.92 2.84 3.17 2.74 -23.70% YoY % -19.40% -72.76% -15.75% 2.82% -10.41% 15.69% - Horiz. % 19.71% 24.45% 89.78% 106.57% 103.65% 115.69% 100.00%
DPS 0.00 1.35 1.80 1.81 2.05 2.71 1.96 - YoY % 0.00% -25.00% -0.55% -11.71% -24.35% 38.27% - Horiz. % 0.00% 68.88% 91.84% 92.35% 104.59% 138.27% 100.00%
NAPS 1.3360 1.3590 1.2210 1.1498 1.1008 0.9935 0.7428 10.27% YoY % -1.69% 11.30% 6.19% 4.45% 10.80% 33.75% - Horiz. % 179.86% 182.96% 164.38% 154.79% 148.20% 133.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.5300 0.7000 0.8350 0.9900 1.1000 0.8550 0.8300 -
P/RPS 3.99 5.76 3.79 6.46 4.36 3.87 3.26 3.42% YoY % -30.73% 51.98% -41.33% 48.17% 12.66% 18.71% - Horiz. % 122.39% 176.69% 116.26% 198.16% 133.74% 118.71% 100.00%
P/EPS 97.43 93.83 30.47 30.65 35.26 24.36 21.67 28.44% YoY % 3.84% 207.94% -0.59% -13.07% 44.75% 12.41% - Horiz. % 449.61% 432.99% 140.61% 141.44% 162.71% 112.41% 100.00%
EY 1.03 1.07 3.28 3.26 2.84 4.11 4.61 -22.08% YoY % -3.74% -67.38% 0.61% 14.79% -30.90% -10.85% - Horiz. % 22.34% 23.21% 71.15% 70.72% 61.61% 89.15% 100.00%
DY 0.00 2.14 2.40 2.02 2.05 3.51 3.31 - YoY % 0.00% -10.83% 18.81% -1.46% -41.60% 6.04% - Horiz. % 0.00% 64.65% 72.51% 61.03% 61.93% 106.04% 100.00%
P/NAPS 0.39 0.46 0.61 0.78 0.91 0.78 0.80 -11.28% YoY % -15.22% -24.59% -21.79% -14.29% 16.67% -2.50% - Horiz. % 48.75% 57.50% 76.25% 97.50% 113.75% 97.50% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 -
Price 0.5250 0.7150 0.8300 1.0200 1.1000 0.9850 0.8700 -
P/RPS 3.95 5.88 3.77 6.66 4.36 4.45 3.42 2.43% YoY % -32.82% 55.97% -43.39% 52.75% -2.02% 30.12% - Horiz. % 115.50% 171.93% 110.23% 194.74% 127.49% 130.12% 100.00%
P/EPS 96.52 95.84 30.29 31.58 35.26 28.06 22.72 27.23% YoY % 0.71% 216.41% -4.08% -10.44% 25.66% 23.50% - Horiz. % 424.82% 421.83% 133.32% 139.00% 155.19% 123.50% 100.00%
EY 1.04 1.04 3.30 3.17 2.84 3.56 4.40 -21.35% YoY % 0.00% -68.48% 4.10% 11.62% -20.22% -19.09% - Horiz. % 23.64% 23.64% 75.00% 72.05% 64.55% 80.91% 100.00%
DY 0.00 2.10 2.41 1.96 2.05 3.05 3.16 - YoY % 0.00% -12.86% 22.96% -4.39% -32.79% -3.48% - Horiz. % 0.00% 66.46% 76.27% 62.03% 64.87% 96.52% 100.00%
P/NAPS 0.39 0.47 0.61 0.80 0.91 0.90 0.84 -11.99% YoY % -17.02% -22.95% -23.75% -12.09% 1.11% 7.14% - Horiz. % 46.43% 55.95% 72.62% 95.24% 108.33% 107.14% 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
Glmc-Notes -Q3FY2015.pdf 
