Highlights

[GOB] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     68.12%    YoY -     52.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 370,472 352,102 345,238 321,444 296,688 271,460 259,750 26.79%
  QoQ % 5.22% 1.99% 7.40% 8.34% 9.29% 4.51% -
  Horiz. % 142.63% 135.55% 132.91% 123.75% 114.22% 104.51% 100.00%
PBT 38,252 54,228 37,661 29,624 19,252 42,945 33,641 8.97%
  QoQ % -29.46% 43.99% 27.13% 53.87% -55.17% 27.66% -
  Horiz. % 113.71% 161.19% 111.95% 88.06% 57.23% 127.66% 100.00%
Tax -13,940 -15,188 -11,665 -7,836 -6,292 -12,450 -10,245 22.86%
  QoQ % 8.22% -30.20% -48.87% -24.54% 49.46% -21.52% -
  Horiz. % 136.06% 148.24% 113.86% 76.48% 61.41% 121.52% 100.00%
NP 24,312 39,040 25,996 21,788 12,960 30,495 23,396 2.60%
  QoQ % -37.73% 50.18% 19.31% 68.12% -57.50% 30.34% -
  Horiz. % 103.92% 166.87% 111.11% 93.13% 55.39% 130.34% 100.00%
NP to SH 21,916 39,040 25,996 21,788 12,960 30,495 23,396 -4.27%
  QoQ % -43.86% 50.18% 19.31% 68.12% -57.50% 30.34% -
  Horiz. % 93.67% 166.87% 111.11% 93.13% 55.39% 130.34% 100.00%
Tax Rate 36.44 % 28.01 % 30.97 % 26.45 % 32.68 % 28.99 % 30.45 % 12.76%
  QoQ % 30.10% -9.56% 17.09% -19.06% 12.73% -4.79% -
  Horiz. % 119.67% 91.99% 101.71% 86.86% 107.32% 95.21% 100.00%
Total Cost 346,160 313,062 319,242 299,656 283,728 240,965 236,354 29.06%
  QoQ % 10.57% -1.94% 6.54% 5.61% 17.75% 1.95% -
  Horiz. % 146.46% 132.45% 135.07% 126.78% 120.04% 101.95% 100.00%
Net Worth 297,821 291,006 272,685 263,821 253,762 252,423 238,657 15.96%
  QoQ % 2.34% 6.72% 3.36% 3.96% 0.53% 5.77% -
  Horiz. % 124.79% 121.93% 114.26% 110.54% 106.33% 105.77% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 297,821 291,006 272,685 263,821 253,762 252,423 238,657 15.96%
  QoQ % 2.34% 6.72% 3.36% 3.96% 0.53% 5.77% -
  Horiz. % 124.79% 121.93% 114.26% 110.54% 106.33% 105.77% 100.00%
NOSH 227,344 227,349 227,237 227,432 226,573 227,408 227,292 0.02%
  QoQ % -0.00% 0.05% -0.09% 0.38% -0.37% 0.05% -
  Horiz. % 100.02% 100.02% 99.98% 100.06% 99.68% 100.05% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.56 % 11.09 % 7.53 % 6.78 % 4.37 % 11.23 % 9.01 % -19.12%
  QoQ % -40.85% 47.28% 11.06% 55.15% -61.09% 24.64% -
  Horiz. % 72.81% 123.09% 83.57% 75.25% 48.50% 124.64% 100.00%
ROE 7.36 % 13.42 % 9.53 % 8.26 % 5.11 % 12.08 % 9.80 % -17.42%
  QoQ % -45.16% 40.82% 15.38% 61.64% -57.70% 23.27% -
  Horiz. % 75.10% 136.94% 97.24% 84.29% 52.14% 123.27% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 162.96 154.87 151.93 141.34 130.95 119.37 114.28 26.77%
  QoQ % 5.22% 1.94% 7.49% 7.93% 9.70% 4.45% -
  Horiz. % 142.60% 135.52% 132.95% 123.68% 114.59% 104.45% 100.00%
EPS 9.64 17.17 11.44 9.58 5.72 13.41 10.29 -4.27%
  QoQ % -43.86% 50.09% 19.42% 67.48% -57.35% 30.32% -
  Horiz. % 93.68% 166.86% 111.18% 93.10% 55.59% 130.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3100 1.2800 1.2000 1.1600 1.1200 1.1100 1.0500 15.94%
  QoQ % 2.34% 6.67% 3.45% 3.57% 0.90% 5.71% -
  Horiz. % 124.76% 121.90% 114.29% 110.48% 106.67% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.48 77.44 75.93 70.70 65.25 59.70 57.13 26.79%
  QoQ % 5.22% 1.99% 7.40% 8.35% 9.30% 4.50% -
  Horiz. % 142.62% 135.55% 132.91% 123.75% 114.21% 104.50% 100.00%
EPS 4.82 8.59 5.72 4.79 2.85 6.71 5.15 -4.33%
  QoQ % -43.89% 50.17% 19.42% 68.07% -57.53% 30.29% -
  Horiz. % 93.59% 166.80% 111.07% 93.01% 55.34% 130.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6550 0.6400 0.5997 0.5802 0.5581 0.5552 0.5249 15.95%
  QoQ % 2.34% 6.72% 3.36% 3.96% 0.52% 5.77% -
  Horiz. % 124.79% 121.93% 114.25% 110.54% 106.33% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.9850 0.7950 0.7450 0.8150 0.7450 0.5000 0.4800 -
P/RPS 0.60 0.51 0.49 0.58 0.57 0.42 0.42 26.93%
  QoQ % 17.65% 4.08% -15.52% 1.75% 35.71% 0.00% -
  Horiz. % 142.86% 121.43% 116.67% 138.10% 135.71% 100.00% 100.00%
P/EPS 10.22 4.63 6.51 8.51 13.02 3.73 4.66 69.04%
  QoQ % 120.73% -28.88% -23.50% -34.64% 249.06% -19.96% -
  Horiz. % 219.31% 99.36% 139.70% 182.62% 279.40% 80.04% 100.00%
EY 9.79 21.60 15.36 11.75 7.68 26.82 21.44 -40.79%
  QoQ % -54.68% 40.63% 30.72% 52.99% -71.36% 25.09% -
  Horiz. % 45.66% 100.75% 71.64% 54.80% 35.82% 125.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.62 0.62 0.70 0.67 0.45 0.46 38.65%
  QoQ % 20.97% 0.00% -11.43% 4.48% 48.89% -2.17% -
  Horiz. % 163.04% 134.78% 134.78% 152.17% 145.65% 97.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 -
Price 1.1000 1.0400 0.8300 0.7750 0.7600 0.6350 0.4750 -
P/RPS 0.68 0.67 0.55 0.55 0.58 0.53 0.42 38.00%
  QoQ % 1.49% 21.82% 0.00% -5.17% 9.43% 26.19% -
  Horiz. % 161.90% 159.52% 130.95% 130.95% 138.10% 126.19% 100.00%
P/EPS 11.41 6.06 7.26 8.09 13.29 4.74 4.61 83.28%
  QoQ % 88.28% -16.53% -10.26% -39.13% 180.38% 2.82% -
  Horiz. % 247.51% 131.45% 157.48% 175.49% 288.29% 102.82% 100.00%
EY 8.76 16.51 13.78 12.36 7.53 21.12 21.67 -45.42%
  QoQ % -46.94% 19.81% 11.49% 64.14% -64.35% -2.54% -
  Horiz. % 40.42% 76.19% 63.59% 57.04% 34.75% 97.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.81 0.69 0.67 0.68 0.57 0.45 51.78%
  QoQ % 3.70% 17.39% 2.99% -1.47% 19.30% 26.67% -
  Horiz. % 186.67% 180.00% 153.33% 148.89% 151.11% 126.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

283  699  513  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.20-0.025 
 AT 0.090.00 
 MAHSING 1.12-0.06 
 DGSB 0.235+0.04 
 PHB 0.03+0.005 
 IMPIANA 0.095+0.015 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 SUPERMX-C1I 0.15-0.01 
 DNEX 0.205-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. Music still loud at the GLOVES party gloveharicut
7. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS