[GLBHD] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -66.53%
YoY- -89.39%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 184,136 186,470 175,972 184,530 182,473 204,000 221,468 -11.58%
PBT 19,240 16,572 6,968 7,273 13,917 13,810 20,188 -3.15%
Tax -6,734 -6,384 -3,324 -4,236 -4,736 -4,440 -6,624 1.10%
NP 12,505 10,188 3,644 3,037 9,181 9,370 13,564 -5.27%
-
NP to SH 12,608 10,292 3,744 3,074 9,185 9,378 13,580 -4.83%
-
Tax Rate 35.00% 38.52% 47.70% 58.24% 34.03% 32.15% 32.81% -
Total Cost 171,630 176,282 172,328 181,493 173,292 194,630 207,904 -12.00%
-
Net Worth 439,260 434,599 433,172 433,103 434,071 434,326 438,971 0.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,165 2,879 4,321 - -
Div Payout % - - - 70.45% 31.35% 46.08% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 439,260 434,599 433,172 433,103 434,071 434,326 438,971 0.04%
NOSH 216,384 216,218 217,674 216,551 215,956 216,082 216,242 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.79% 5.46% 2.07% 1.65% 5.03% 4.59% 6.12% -
ROE 2.87% 2.37% 0.86% 0.71% 2.12% 2.16% 3.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.10 86.24 80.84 85.21 84.50 94.41 102.42 -11.62%
EPS 5.83 4.76 1.72 1.42 4.25 4.34 6.28 -4.84%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 2.03 2.01 1.99 2.00 2.01 2.01 2.03 0.00%
Adjusted Per Share Value based on latest NOSH - 216,736
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 82.60 83.65 78.94 82.78 81.86 91.52 99.35 -11.59%
EPS 5.66 4.62 1.68 1.38 4.12 4.21 6.09 -4.76%
DPS 0.00 0.00 0.00 0.97 1.29 1.94 0.00 -
NAPS 1.9706 1.9496 1.9432 1.9429 1.9473 1.9484 1.9693 0.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.14 1.06 1.01 1.02 1.00 1.02 1.10 -
P/RPS 1.34 1.23 1.25 1.20 1.18 1.08 1.07 16.20%
P/EPS 19.57 22.27 58.72 71.86 23.51 23.50 17.52 7.66%
EY 5.11 4.49 1.70 1.39 4.25 4.25 5.71 -7.14%
DY 0.00 0.00 0.00 0.98 1.33 1.96 0.00 -
P/NAPS 0.56 0.53 0.51 0.51 0.50 0.51 0.54 2.45%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 28/11/13 26/08/13 22/05/13 26/02/13 30/11/12 -
Price 1.08 1.03 1.05 1.03 1.07 1.02 1.02 -
P/RPS 1.27 1.19 1.30 1.21 1.27 1.08 1.00 17.29%
P/EPS 18.54 21.64 61.05 72.56 25.16 23.50 16.24 9.24%
EY 5.40 4.62 1.64 1.38 3.98 4.25 6.16 -8.41%
DY 0.00 0.00 0.00 0.97 1.25 1.96 0.00 -
P/NAPS 0.53 0.51 0.53 0.52 0.53 0.51 0.50 3.96%

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