[GPLUS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 48.51%
YoY- -38.7%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 411,472 301,704 361,836 362,252 473,183 343,662 155,392 91.06%
PBT 25,720 19,856 25,090 24,724 47,173 31,990 12,918 58.06%
Tax -9,824 -6,605 -7,758 -7,064 -11,297 -7,041 -1,888 199.37%
NP 15,896 13,250 17,332 17,660 35,876 24,949 11,030 27.50%
-
NP to SH 19,536 13,154 14,226 15,348 31,867 20,876 11,030 46.23%
-
Tax Rate 38.20% 33.26% 30.92% 28.57% 23.95% 22.01% 14.62% -
Total Cost 395,576 288,453 344,504 344,592 437,307 318,713 144,362 95.45%
-
Net Worth 181,523 219,503 213,860 217,679 214,067 195,976 156,915 10.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 181,523 219,503 213,860 217,679 214,067 195,976 156,915 10.16%
NOSH 146,887 146,815 146,962 147,011 146,832 146,876 141,773 2.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.86% 4.39% 4.79% 4.88% 7.58% 7.26% 7.10% -
ROE 10.76% 5.99% 6.65% 7.05% 14.89% 10.65% 7.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 280.13 205.50 246.21 246.41 322.26 233.98 109.61 86.60%
EPS 13.30 8.96 9.68 10.44 21.70 14.21 7.78 42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4951 1.4552 1.4807 1.4579 1.3343 1.1068 7.60%
Adjusted Per Share Value based on latest NOSH - 146,752
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 280.38 205.59 246.56 246.85 322.44 234.18 105.89 91.05%
EPS 13.31 8.96 9.69 10.46 21.71 14.23 7.52 46.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2369 1.4957 1.4573 1.4833 1.4587 1.3354 1.0692 10.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 31/07/09 30/06/09 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 0.77 -
P/RPS 0.37 0.51 0.43 0.43 0.33 0.45 0.70 -34.55%
P/EPS 7.89 11.72 10.85 10.06 4.84 7.39 9.90 -14.00%
EY 12.67 8.53 9.22 9.94 20.67 13.54 10.10 16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.72 0.71 0.72 0.79 0.70 13.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 08/06/10 31/05/10 21/05/10 18/05/10 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 1.05 -
P/RPS 0.37 0.51 0.43 0.43 0.33 0.45 0.96 -46.94%
P/EPS 7.89 11.72 10.85 10.06 4.84 7.39 13.50 -30.02%
EY 12.67 8.53 9.22 9.94 20.67 13.54 7.41 42.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.72 0.71 0.72 0.79 0.95 -7.12%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment