Highlights

[GOB] QoQ TTM 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 -     8.68%    YoY -     100.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 370,548 352,102 335,576 304,367 285,471 271,460 242,260 32.86%
  QoQ % 5.24% 4.92% 10.25% 6.62% 5.16% 12.05% -
  Horiz. % 152.95% 145.34% 138.52% 125.64% 117.84% 112.05% 100.00%
PBT 58,978 54,228 45,960 47,169 44,695 42,945 26,519 70.63%
  QoQ % 8.76% 17.99% -2.56% 5.54% 4.07% 61.94% -
  Horiz. % 222.40% 204.49% 173.31% 177.87% 168.54% 161.94% 100.00%
Tax -17,100 -15,188 -13,515 -12,922 -13,184 -12,450 -1,552 397.33%
  QoQ % -12.59% -12.38% -4.59% 1.99% -5.90% -702.19% -
  Horiz. % 1,101.80% 978.61% 870.81% 832.60% 849.48% 802.19% 100.00%
NP 41,878 39,040 32,445 34,247 31,511 30,495 24,967 41.31%
  QoQ % 7.27% 20.33% -5.26% 8.68% 3.33% 22.14% -
  Horiz. % 167.73% 156.37% 129.95% 137.17% 126.21% 122.14% 100.00%
NP to SH 41,279 39,040 32,445 34,247 31,511 30,495 24,967 39.95%
  QoQ % 5.74% 20.33% -5.26% 8.68% 3.33% 22.14% -
  Horiz. % 165.33% 156.37% 129.95% 137.17% 126.21% 122.14% 100.00%
Tax Rate 28.99 % 28.01 % 29.41 % 27.40 % 29.50 % 28.99 % 5.85 % 191.52%
  QoQ % 3.50% -4.76% 7.34% -7.12% 1.76% 395.56% -
  Horiz. % 495.56% 478.80% 502.74% 468.38% 504.27% 495.56% 100.00%
Total Cost 328,670 313,062 303,131 270,120 253,960 240,965 217,293 31.87%
  QoQ % 4.99% 3.28% 12.22% 6.36% 5.39% 10.89% -
  Horiz. % 151.26% 144.07% 139.50% 124.31% 116.87% 110.89% 100.00%
Net Worth 297,821 227,463 273,111 263,461 253,762 252,151 238,542 15.99%
  QoQ % 30.93% -16.71% 3.66% 3.82% 0.64% 5.70% -
  Horiz. % 124.85% 95.36% 114.49% 110.45% 106.38% 105.70% 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 0 0 0 0 0 0 0 -
  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 297,821 227,463 273,111 263,461 253,762 252,151 238,542 15.99%
  QoQ % 30.93% -16.71% 3.66% 3.82% 0.64% 5.70% -
  Horiz. % 124.85% 95.36% 114.49% 110.45% 106.38% 105.70% 100.00%
NOSH 227,344 227,463 227,592 227,121 226,573 227,163 227,183 0.05%
  QoQ % -0.05% -0.06% 0.21% 0.24% -0.26% -0.01% -
  Horiz. % 100.07% 100.12% 100.18% 99.97% 99.73% 99.99% 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 11.30 % 11.09 % 9.67 % 11.25 % 11.04 % 11.23 % 10.31 % 6.32%
  QoQ % 1.89% 14.68% -14.04% 1.90% -1.69% 8.92% -
  Horiz. % 109.60% 107.57% 93.79% 109.12% 107.08% 108.92% 100.00%
ROE 13.86 % 17.16 % 11.88 % 13.00 % 12.42 % 12.09 % 10.47 % 20.62%
  QoQ % -19.23% 44.44% -8.62% 4.67% 2.73% 15.47% -
  Horiz. % 132.38% 163.90% 113.47% 124.16% 118.62% 115.47% 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 162.99 154.79 147.45 134.01 125.99 119.50 106.64 32.79%
  QoQ % 5.30% 4.98% 10.03% 6.37% 5.43% 12.06% -
  Horiz. % 152.84% 145.15% 138.27% 125.67% 118.15% 112.06% 100.00%
EPS 18.16 17.16 14.26 15.08 13.91 13.42 10.99 39.90%
  QoQ % 5.83% 20.34% -5.44% 8.41% 3.65% 22.11% -
  Horiz. % 165.24% 156.14% 129.75% 137.22% 126.57% 122.11% 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 1.0000 1.2000 1.1600 1.1200 1.1100 1.0500 15.94%
  QoQ % 31.00% -16.67% 3.45% 3.57% 0.90% 5.71% -
  Horiz. % 124.76% 95.24% 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 81.50 77.44 73.81 66.94 62.79 59.70 53.28 32.86%
  QoQ % 5.24% 4.92% 10.26% 6.61% 5.18% 12.05% -
  Horiz. % 152.97% 145.35% 138.53% 125.64% 117.85% 112.05% 100.00%
EPS 9.08 8.59 7.14 7.53 6.93 6.71 5.49 39.98%
  QoQ % 5.70% 20.31% -5.18% 8.66% 3.28% 22.22% -
  Horiz. % 165.39% 156.47% 130.05% 137.16% 126.23% 122.22% 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 0.5003 0.6007 0.5794 0.5581 0.5546 0.5246 16.00%
  QoQ % 30.92% -16.71% 3.68% 3.82% 0.63% 5.72% -
  Horiz. % 124.86% 95.37% 114.51% 110.45% 106.39% 105.72% 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 0.51 0.61 0.59 0.42 0.45 21.21%
  QoQ % 17.65% 0.00% -16.39% 3.39% 40.48% -6.67% -
  Horiz. % 133.33% 113.33% 113.33% 135.56% 131.11% 93.33% 100.00%
P/EPS 5.42 4.63 5.23 5.40 5.36 3.72 4.37 15.48%
  QoQ % 17.06% -11.47% -3.15% 0.75% 44.09% -14.87% -
  Horiz. % 124.03% 105.95% 119.68% 123.57% 122.65% 85.13% 100.00%
EY 18.43 21.59 19.14 18.50 18.67 26.85 22.90 -13.51%
  QoQ % -14.64% 12.80% 3.46% -0.91% -30.47% 17.25% -
  Horiz. % 80.48% 94.28% 83.58% 80.79% 81.53% 117.25% 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 0.80 0.62 0.70 0.67 0.45 0.46 38.65%
  QoQ % -6.25% 29.03% -11.43% 4.48% 48.89% -2.17% -
  Horiz. % 163.04% 173.91% 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 0.67 0.67 0.56 0.58 0.60 0.53 0.45 30.48%
  QoQ % 0.00% 19.64% -3.45% -3.33% 13.21% 17.78% -
  Horiz. % 148.89% 148.89% 124.44% 128.89% 133.33% 117.78% 100.00%
P/EPS 6.06 6.06 5.82 5.14 5.46 4.73 4.32 25.39%
  QoQ % 0.00% 4.12% 13.23% -5.86% 15.43% 9.49% -
  Horiz. % 140.28% 140.28% 134.72% 118.98% 126.39% 109.49% 100.00%
EY 16.51 16.50 17.18 19.46 18.30 21.14 23.14 -20.20%
  QoQ % 0.06% -3.96% -11.72% 6.34% -13.43% -8.64% -
  Horiz. % 71.35% 71.31% 74.24% 84.10% 79.08% 91.36% 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 1.04 0.69 0.67 0.68 0.57 0.45 51.78%
  QoQ % -19.23% 50.72% 2.99% -1.47% 19.30% 26.67% -
  Horiz. % 186.67% 231.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers