Highlights

[GLOMAC] YoY Quarter Result on 2022-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 21-Sep-2022
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2023
Quarter 31-Jul-2022  [#1]
Profit Trend QoQ -     -65.73%    YoY -     199.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 65,494 28,840 46,873 51,870 57,606 97,486 251,420 -20.08%
  YoY % 127.09% -38.47% -9.63% -9.96% -40.91% -61.23% -
  Horiz. % 26.05% 11.47% 18.64% 20.63% 22.91% 38.77% 100.00%
PBT 7,855 3,770 5,254 4,740 2,297 6,895 117,809 -36.31%
  YoY % 108.36% -28.25% 10.84% 106.36% -66.69% -94.15% -
  Horiz. % 6.67% 3.20% 4.46% 4.02% 1.95% 5.85% 100.00%
Tax -2,739 -1,484 -2,050 -1,657 -1,082 -4,672 -31,333 -33.37%
  YoY % -84.57% 27.61% -23.72% -53.14% 76.84% 85.09% -
  Horiz. % 8.74% 4.74% 6.54% 5.29% 3.45% 14.91% 100.00%
NP 5,116 2,286 3,204 3,083 1,215 2,223 86,476 -37.56%
  YoY % 123.80% -28.65% 3.92% 153.74% -45.34% -97.43% -
  Horiz. % 5.92% 2.64% 3.71% 3.57% 1.41% 2.57% 100.00%
NP to SH 5,179 1,728 2,776 3,459 1,008 2,104 85,538 -37.32%
  YoY % 199.71% -37.75% -19.75% 243.15% -52.09% -97.54% -
  Horiz. % 6.05% 2.02% 3.25% 4.04% 1.18% 2.46% 100.00%
Tax Rate 34.87 % 39.36 % 39.02 % 34.96 % 47.10 % 67.76 % 26.60 % 4.61%
  YoY % -11.41% 0.87% 11.61% -25.77% -30.49% 154.74% -
  Horiz. % 131.09% 147.97% 146.69% 131.43% 177.07% 254.74% 100.00%
Total Cost 60,378 26,554 43,669 48,787 56,391 95,263 164,944 -15.42%
  YoY % 127.38% -39.19% -10.49% -13.48% -40.80% -42.25% -
  Horiz. % 36.61% 16.10% 26.48% 29.58% 34.19% 57.75% 100.00%
Net Worth 1,152,042 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 1.07%
  YoY % 3.46% 1.72% -0.14% 0.49% 0.63% 0.28% -
  Horiz. % 106.58% 103.02% 101.27% 101.41% 100.92% 100.28% 100.00%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 1,152,042 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 1.07%
  YoY % 3.46% 1.72% -0.14% 0.49% 0.63% 0.28% -
  Horiz. % 106.58% 103.02% 101.27% 101.41% 100.92% 100.28% 100.00%
NOSH 768,028 767,966 770,911 777,433 790,460 722,669 720,623 1.07%
  YoY % 0.01% -0.38% -0.84% -1.65% 9.38% 0.28% -
  Horiz. % 106.58% 106.57% 106.98% 107.88% 109.69% 100.28% 100.00%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 7.81 % 7.93 % 6.84 % 5.94 % 2.11 % 2.28 % 34.40 % -21.89%
  YoY % -1.51% 15.94% 15.15% 181.52% -7.46% -93.37% -
  Horiz. % 22.70% 23.05% 19.88% 17.27% 6.13% 6.63% 100.00%
ROE 0.45 % 0.16 % 0.25 % 0.32 % 0.09 % 0.19 % 7.91 % -37.97%
  YoY % 181.25% -36.00% -21.87% 255.56% -52.63% -97.60% -
  Horiz. % 5.69% 2.02% 3.16% 4.05% 1.14% 2.40% 100.00%
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 8.53 3.76 6.08 6.67 7.29 13.49 34.89 -20.92%
  YoY % 126.86% -38.16% -8.85% -8.50% -45.96% -61.34% -
  Horiz. % 24.45% 10.78% 17.43% 19.12% 20.89% 38.66% 100.00%
EPS 0.67 0.23 0.36 0.44 0.13 0.29 11.87 -38.05%
  YoY % 191.30% -36.11% -18.18% 238.46% -55.17% -97.56% -
  Horiz. % 5.64% 1.94% 3.03% 3.71% 1.10% 2.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5000 1.4500 1.4200 1.4100 1.3800 1.5000 1.5000 -
  YoY % 3.45% 2.11% 0.71% 2.17% -8.00% 0.00% -
  Horiz. % 100.00% 96.67% 94.67% 94.00% 92.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 8.19 3.60 5.86 6.48 7.20 12.18 31.42 -20.07%
  YoY % 127.50% -38.57% -9.57% -10.00% -40.89% -61.23% -
  Horiz. % 26.07% 11.46% 18.65% 20.62% 22.92% 38.77% 100.00%
EPS 0.65 0.22 0.35 0.43 0.13 0.26 10.69 -37.28%
  YoY % 195.45% -37.14% -18.60% 230.77% -50.00% -97.57% -
  Horiz. % 6.08% 2.06% 3.27% 4.02% 1.22% 2.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4399 1.3918 1.3682 1.3701 1.3634 1.3549 1.3510 1.07%
  YoY % 3.46% 1.72% -0.14% 0.49% 0.63% 0.29% -
  Horiz. % 106.58% 103.02% 101.27% 101.41% 100.92% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.3000 0.3300 0.2800 0.3900 0.4550 0.6550 0.7800 -
P/RPS 3.52 8.79 4.61 5.85 6.24 4.86 2.24 7.82%
  YoY % -59.95% 90.67% -21.20% -6.25% 28.40% 116.96% -
  Horiz. % 157.14% 392.41% 205.80% 261.16% 278.57% 216.96% 100.00%
P/EPS 44.49 146.66 77.76 87.66 356.80 224.98 6.57 37.53%
  YoY % -69.66% 88.61% -11.29% -75.43% 58.59% 3,324.35% -
  Horiz. % 677.17% 2,232.27% 1,183.56% 1,334.25% 5,430.75% 3,424.35% 100.00%
EY 2.25 0.68 1.29 1.14 0.28 0.44 15.22 -27.27%
  YoY % 230.88% -47.29% 13.16% 307.14% -36.36% -97.11% -
  Horiz. % 14.78% 4.47% 8.48% 7.49% 1.84% 2.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.23 0.20 0.28 0.33 0.44 0.52 -14.72%
  YoY % -13.04% 15.00% -28.57% -15.15% -25.00% -15.38% -
  Horiz. % 38.46% 44.23% 38.46% 53.85% 63.46% 84.62% 100.00%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/22 22/09/21 23/09/20 17/09/19 19/09/18 27/09/17 21/09/16 -
Price 0.2800 0.3350 0.3050 0.3650 0.4100 0.6500 0.7550 -
P/RPS 3.28 8.92 5.02 5.47 5.63 4.82 2.16 7.21%
  YoY % -63.23% 77.69% -8.23% -2.84% 16.80% 123.15% -
  Horiz. % 151.85% 412.96% 232.41% 253.24% 260.65% 223.15% 100.00%
P/EPS 41.52 148.88 84.70 82.04 321.52 223.26 6.36 36.69%
  YoY % -72.11% 75.77% 3.24% -74.48% 44.01% 3,410.38% -
  Horiz. % 652.83% 2,340.88% 1,331.76% 1,289.94% 5,055.35% 3,510.38% 100.00%
EY 2.41 0.67 1.18 1.22 0.31 0.45 15.72 -26.83%
  YoY % 259.70% -43.22% -3.28% 293.55% -31.11% -97.14% -
  Horiz. % 15.33% 4.26% 7.51% 7.76% 1.97% 2.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.23 0.21 0.26 0.30 0.43 0.50 -14.89%
  YoY % -17.39% 9.52% -19.23% -13.33% -30.23% -14.00% -
  Horiz. % 38.00% 46.00% 42.00% 52.00% 60.00% 86.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

151  296  512  1435 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VELESTO 0.11-0.02 
 DNEX-CU 0.0150.00 
 HSI-CJO 0.18+0.005 
 TOPGLOV 0.645-0.005 
 MQTECH 0.03-0.005 
 AIMFLEX 0.155+0.005 
 DNEX 0.77-0.02 
 HSI-HEM 0.37-0.04 
 SUNZEN-WC 0.065-0.005 
 HIBISCS 0.865-0.035 
PARTNERS & BROKERS