Highlights

[GLBHD] YoY Quarter Result on 2019-03-31 [#3]

Stock [GLBHD]: GOLDEN LAND BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -20.05%    YoY -     42.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,479 3,840 1,100 928 7,035 44,867 34,855 -28.95%
  YoY % 16.64% 249.09% 18.53% -86.81% -84.32% 28.72% -
  Horiz. % 12.85% 11.02% 3.16% 2.66% 20.18% 128.72% 100.00%
PBT -4,990 -8,220 -986 81,724 -168 6,144 3,533 -
  YoY % 39.29% -733.67% -101.21% 48,745.24% -102.73% 73.90% -
  Horiz. % -141.24% -232.66% -27.91% 2,313.16% -4.76% 173.90% 100.00%
Tax -66 -467 -186 805 -1,023 -1,859 -1,332 -39.38%
  YoY % 85.87% -151.08% -123.11% 178.69% 44.97% -39.56% -
  Horiz. % 4.95% 35.06% 13.96% -60.44% 76.80% 139.56% 100.00%
NP -5,056 -8,687 -1,172 82,529 -1,191 4,285 2,201 -
  YoY % 41.80% -641.21% -101.42% 7,029.39% -127.79% 94.68% -
  Horiz. % -229.71% -394.68% -53.25% 3,749.61% -54.11% 194.68% 100.00%
NP to SH -4,725 -8,152 -847 82,815 -990 4,310 2,200 -
  YoY % 42.04% -862.46% -101.02% 8,465.15% -122.97% 95.91% -
  Horiz. % -214.77% -370.55% -38.50% 3,764.32% -45.00% 195.91% 100.00%
Tax Rate - % - % - % -0.99 % - % 30.26 % 37.70 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.73% -
  Horiz. % 0.00% 0.00% 0.00% -2.63% 0.00% 80.27% 100.00%
Total Cost 9,535 12,527 2,272 -81,601 8,226 40,582 32,654 -18.54%
  YoY % -23.88% 451.36% 102.78% -1,091.99% -79.73% 24.28% -
  Horiz. % 29.20% 38.36% 6.96% -249.90% 25.19% 124.28% 100.00%
Net Worth 435,463 465,517 494,798 651,013 641,347 439,663 433,529 0.07%
  YoY % -6.46% -5.92% -24.00% 1.51% 45.87% 1.41% -
  Horiz. % 100.45% 107.38% 114.13% 150.17% 147.94% 101.41% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 435,463 465,517 494,798 651,013 641,347 439,663 433,529 0.07%
  YoY % -6.46% -5.92% -24.00% 1.51% 45.87% 1.41% -
  Horiz. % 100.45% 107.38% 114.13% 150.17% 147.94% 101.41% 100.00%
NOSH 214,514 214,524 216,069 216,283 215,217 216,582 215,686 -0.09%
  YoY % -0.00% -0.72% -0.10% 0.50% -0.63% 0.42% -
  Horiz. % 99.46% 99.46% 100.18% 100.28% 99.78% 100.42% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -112.88 % -226.22 % -106.55 % 8,893.21 % -16.93 % 9.55 % 6.31 % -
  YoY % 50.10% -112.31% -101.20% 52,629.30% -277.28% 51.35% -
  Horiz. % -1,788.91% -3,585.10% -1,688.59% 140,938.36% -268.30% 151.35% 100.00%
ROE -1.09 % -1.75 % -0.17 % 12.72 % -0.15 % 0.98 % 0.51 % -
  YoY % 37.71% -929.41% -101.34% 8,580.00% -115.31% 92.16% -
  Horiz. % -213.73% -343.14% -33.33% 2,494.12% -29.41% 192.16% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.09 1.79 0.51 0.43 3.27 20.72 16.16 -28.88%
  YoY % 16.76% 250.98% 18.60% -86.85% -84.22% 28.22% -
  Horiz. % 12.93% 11.08% 3.16% 2.66% 20.24% 128.22% 100.00%
EPS -2.20 -3.80 -0.39 38.29 -0.46 1.99 1.02 -
  YoY % 42.11% -874.36% -101.02% 8,423.91% -123.12% 95.10% -
  Horiz. % -215.69% -372.55% -38.24% 3,753.92% -45.10% 195.10% 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 2.0300 2.1700 2.2900 3.0100 2.9800 2.0300 2.0100 0.17%
  YoY % -6.45% -5.24% -23.92% 1.01% 46.80% 1.00% -
  Horiz. % 101.00% 107.96% 113.93% 149.75% 148.26% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 222,912
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.01 1.72 0.49 0.42 3.16 20.13 15.64 -28.95%
  YoY % 16.86% 251.02% 16.67% -86.71% -84.30% 28.71% -
  Horiz. % 12.85% 11.00% 3.13% 2.69% 20.20% 128.71% 100.00%
EPS -2.12 -3.66 -0.38 37.15 -0.44 1.93 0.99 -
  YoY % 42.08% -863.16% -101.02% 8,543.18% -122.80% 94.95% -
  Horiz. % -214.14% -369.70% -38.38% 3,752.53% -44.44% 194.95% 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 1.9535 2.0883 2.2197 2.9205 2.8771 1.9724 1.9448 0.07%
  YoY % -6.46% -5.92% -24.00% 1.51% 45.87% 1.42% -
  Horiz. % 100.45% 107.38% 114.14% 150.17% 147.94% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4250 0.5300 0.6350 1.3700 1.1700 1.1400 1.0000 -
P/RPS 20.35 29.61 124.73 319.30 35.79 5.50 6.19 21.93%
  YoY % -31.27% -76.26% -60.94% 792.15% 550.73% -11.15% -
  Horiz. % 328.76% 478.35% 2,015.02% 5,158.32% 578.19% 88.85% 100.00%
P/EPS -19.29 -13.95 -161.99 3.58 -254.35 57.29 98.04 -
  YoY % -38.28% 91.39% -4,624.86% 101.41% -543.97% -41.56% -
  Horiz. % -19.68% -14.23% -165.23% 3.65% -259.43% 58.44% 100.00%
EY -5.18 -7.17 -0.62 27.95 -0.39 1.75 1.02 -
  YoY % 27.75% -1,056.45% -102.22% 7,266.67% -122.29% 71.57% -
  Horiz. % -507.84% -702.94% -60.78% 2,740.20% -38.24% 171.57% 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 0.21 0.24 0.28 0.46 0.39 0.56 0.50 -13.46%
  YoY % -12.50% -14.29% -39.13% 17.95% -30.36% 12.00% -
  Horiz. % 42.00% 48.00% 56.00% 92.00% 78.00% 112.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 - 26/05/17 27/05/16 26/05/15 22/05/14 22/05/13 -
Price 0.3700 0.5150 0.6300 1.4100 1.4800 1.0800 1.0700 -
P/RPS 17.72 28.77 123.75 328.62 45.28 5.21 6.62 17.82%
  YoY % -38.41% -76.75% -62.34% 625.75% 769.10% -21.30% -
  Horiz. % 267.67% 434.59% 1,869.34% 4,964.05% 683.99% 78.70% 100.00%
P/EPS -16.80 -13.55 -160.71 3.68 -321.74 54.27 104.90 -
  YoY % -23.99% 91.57% -4,467.12% 101.14% -692.85% -48.27% -
  Horiz. % -16.02% -12.92% -153.20% 3.51% -306.71% 51.73% 100.00%
EY -5.95 -7.38 -0.62 27.16 -0.31 1.84 0.95 -
  YoY % 19.38% -1,090.32% -102.28% 8,861.29% -116.85% 93.68% -
  Horiz. % -626.32% -776.84% -65.26% 2,858.95% -32.63% 193.68% 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 0.18 0.24 0.28 0.47 0.50 0.53 0.53 -16.47%
  YoY % -25.00% -14.29% -40.43% -6.00% -5.66% 0.00% -
  Horiz. % 33.96% 45.28% 52.83% 88.68% 94.34% 100.00% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers