[GLOMAC] YoY Quarter Result on 2017-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 74,024 79,032 105,134 87,493 158,131 110,956 183,720 -14.05% YoY % -6.34% -24.83% 20.16% -44.67% 42.52% -39.61% - Horiz. % 40.29% 43.02% 57.23% 47.62% 86.07% 60.39% 100.00%
PBT 11,309 8,341 8,422 9,740 34,179 42,481 35,455 -17.33% YoY % 35.58% -0.96% -13.53% -71.50% -19.54% 19.82% - Horiz. % 31.90% 23.53% 23.75% 27.47% 96.40% 119.82% 100.00%
Tax 3,715 -6,319 -5,032 -4,410 -10,325 -16,671 -11,908 - YoY % 158.79% -25.58% -14.10% 57.29% 38.07% -40.00% - Horiz. % -31.20% 53.07% 42.26% 37.03% 86.71% 140.00% 100.00%
NP 15,024 2,022 3,390 5,330 23,854 25,810 23,547 -7.21% YoY % 643.03% -40.35% -36.40% -77.66% -7.58% 9.61% - Horiz. % 63.80% 8.59% 14.40% 22.64% 101.30% 109.61% 100.00%
NP to SH 12,141 1,432 4,307 5,372 19,682 23,397 22,710 -9.91% YoY % 747.84% -66.75% -19.83% -72.71% -15.88% 3.03% - Horiz. % 53.46% 6.31% 18.97% 23.65% 86.67% 103.03% 100.00%
Tax Rate -32.85 % 75.76 % 59.75 % 45.28 % 30.21 % 39.24 % 33.59 % - YoY % -143.36% 26.79% 31.96% 49.88% -23.01% 16.82% - Horiz. % -97.80% 225.54% 177.88% 134.80% 89.94% 116.82% 100.00%
Total Cost 59,000 77,010 101,744 82,163 134,277 85,146 160,173 -15.33% YoY % -23.39% -24.31% 23.83% -38.81% 57.70% -46.84% - Horiz. % 36.84% 48.08% 63.52% 51.30% 83.83% 53.16% 100.00%
Net Worth 1,101,820 1,086,740 1,068,925 1,087,334 976,916 919,943 880,740 3.80% YoY % 1.39% 1.67% -1.69% 11.30% 6.19% 4.45% - Horiz. % 125.10% 123.39% 121.37% 123.46% 110.92% 104.45% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - 10,801 14,366 14,487 16,377 - YoY % 0.00% 0.00% 0.00% -24.82% -0.83% -11.54% - Horiz. % 0.00% 0.00% 0.00% 65.95% 87.72% 88.46% 100.00%
Div Payout % - % - % - % 201.07 % 72.99 % 61.92 % 72.12 % - YoY % 0.00% 0.00% 0.00% 175.48% 17.88% -14.14% - Horiz. % 0.00% 0.00% 0.00% 278.80% 101.21% 85.86% 100.00%
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,101,820 1,086,740 1,068,925 1,087,334 976,916 919,943 880,740 3.80% YoY % 1.39% 1.67% -1.69% 11.30% 6.19% 4.45% - Horiz. % 125.10% 123.39% 121.37% 123.46% 110.92% 104.45% 100.00%
NOSH 775,930 781,828 791,797 720,089 718,321 724,365 727,884 1.07% YoY % -0.75% -1.26% 9.96% 0.25% -0.83% -0.48% - Horiz. % 106.60% 107.41% 108.78% 98.93% 98.69% 99.52% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 20.30 % 2.56 % 3.22 % 6.09 % 15.08 % 23.26 % 12.82 % 7.96% YoY % 692.97% -20.50% -47.13% -59.62% -35.17% 81.44% - Horiz. % 158.35% 19.97% 25.12% 47.50% 117.63% 181.44% 100.00%
ROE 1.10 % 0.13 % 0.40 % 0.49 % 2.01 % 2.54 % 2.58 % -13.24% YoY % 746.15% -67.50% -18.37% -75.62% -20.87% -1.55% - Horiz. % 42.64% 5.04% 15.50% 18.99% 77.91% 98.45% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 9.54 10.11 13.28 12.15 22.01 15.32 25.24 -14.96% YoY % -5.64% -23.87% 9.30% -44.80% 43.67% -39.30% - Horiz. % 37.80% 40.06% 52.61% 48.14% 87.20% 60.70% 100.00%
EPS 1.56 0.18 0.54 0.75 2.74 3.23 3.12 -10.91% YoY % 766.67% -66.67% -28.00% -72.63% -15.17% 3.53% - Horiz. % 50.00% 5.77% 17.31% 24.04% 87.82% 103.53% 100.00%
DPS 0.00 0.00 0.00 1.50 2.00 2.00 2.25 - YoY % 0.00% 0.00% 0.00% -25.00% 0.00% -11.11% - Horiz. % 0.00% 0.00% 0.00% 66.67% 88.89% 88.89% 100.00%
NAPS 1.4200 1.3900 1.3500 1.5100 1.3600 1.2700 1.2100 2.70% YoY % 2.16% 2.96% -10.60% 11.03% 7.09% 4.96% - Horiz. % 117.36% 114.88% 111.57% 124.79% 112.40% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 9.25 9.88 13.14 10.94 19.76 13.87 22.96 -14.05% YoY % -6.38% -24.81% 20.11% -44.64% 42.47% -39.59% - Horiz. % 40.29% 43.03% 57.23% 47.65% 86.06% 60.41% 100.00%
EPS 1.52 0.18 0.54 0.67 2.46 2.92 2.84 -9.89% YoY % 744.44% -66.67% -19.40% -72.76% -15.75% 2.82% - Horiz. % 53.52% 6.34% 19.01% 23.59% 86.62% 102.82% 100.00%
DPS 0.00 0.00 0.00 1.35 1.80 1.81 2.05 - YoY % 0.00% 0.00% 0.00% -25.00% -0.55% -11.71% - Horiz. % 0.00% 0.00% 0.00% 65.85% 87.80% 88.29% 100.00%
NAPS 1.3771 1.3583 1.3360 1.3590 1.2210 1.1498 1.1008 3.80% YoY % 1.38% 1.67% -1.69% 11.30% 6.19% 4.45% - Horiz. % 125.10% 123.39% 121.37% 123.46% 110.92% 104.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.3500 0.3700 0.5300 0.7000 0.8350 0.9900 1.1000 -
P/RPS 3.67 3.66 3.99 5.76 3.79 6.46 4.36 -2.83% YoY % 0.27% -8.27% -30.73% 51.98% -41.33% 48.17% - Horiz. % 84.17% 83.94% 91.51% 132.11% 86.93% 148.17% 100.00%
P/EPS 22.37 202.01 97.43 93.83 30.47 30.65 35.26 -7.30% YoY % -88.93% 107.34% 3.84% 207.94% -0.59% -13.07% - Horiz. % 63.44% 572.92% 276.32% 266.11% 86.42% 86.93% 100.00%
EY 4.47 0.50 1.03 1.07 3.28 3.26 2.84 7.85% YoY % 794.00% -51.46% -3.74% -67.38% 0.61% 14.79% - Horiz. % 157.39% 17.61% 36.27% 37.68% 115.49% 114.79% 100.00%
DY 0.00 0.00 0.00 2.14 2.40 2.02 2.05 - YoY % 0.00% 0.00% 0.00% -10.83% 18.81% -1.46% - Horiz. % 0.00% 0.00% 0.00% 104.39% 117.07% 98.54% 100.00%
P/NAPS 0.25 0.27 0.39 0.46 0.61 0.78 0.91 -19.36% YoY % -7.41% -30.77% -15.22% -24.59% -21.79% -14.29% - Horiz. % 27.47% 29.67% 42.86% 50.55% 67.03% 85.71% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 19/03/14 -
Price 0.2750 0.3800 0.5250 0.7150 0.8300 1.0200 1.1000 -
P/RPS 2.88 3.76 3.95 5.88 3.77 6.66 4.36 -6.67% YoY % -23.40% -4.81% -32.82% 55.97% -43.39% 52.75% - Horiz. % 66.06% 86.24% 90.60% 134.86% 86.47% 152.75% 100.00%
P/EPS 17.58 207.47 96.52 95.84 30.29 31.58 35.26 -10.95% YoY % -91.53% 114.95% 0.71% 216.41% -4.08% -10.44% - Horiz. % 49.86% 588.40% 273.74% 271.81% 85.90% 89.56% 100.00%
EY 5.69 0.48 1.04 1.04 3.30 3.17 2.84 12.27% YoY % 1,085.42% -53.85% 0.00% -68.48% 4.10% 11.62% - Horiz. % 200.35% 16.90% 36.62% 36.62% 116.20% 111.62% 100.00%
DY 0.00 0.00 0.00 2.10 2.41 1.96 2.05 - YoY % 0.00% 0.00% 0.00% -12.86% 22.96% -4.39% - Horiz. % 0.00% 0.00% 0.00% 102.44% 117.56% 95.61% 100.00%
P/NAPS 0.19 0.27 0.39 0.47 0.61 0.80 0.91 -22.97% YoY % -29.63% -30.77% -17.02% -22.95% -23.75% -12.09% - Horiz. % 20.88% 29.67% 42.86% 51.65% 67.03% 87.91% 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 - Q3FY2017 r1.pdf 
