[GLBHD] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 7.65%
YoY- 341.51%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 16,700 167,012 9,324 189,816 184,136 186,470 175,972 -79.22%
PBT 11,816 18,060 15,156 21,179 19,240 16,572 6,968 42.24%
Tax -5,384 -6,030 -4,828 -7,703 -6,734 -6,384 -3,324 37.96%
NP 6,432 12,030 10,328 13,476 12,505 10,188 3,644 46.10%
-
NP to SH 6,916 12,354 10,516 13,572 12,608 10,292 3,744 50.60%
-
Tax Rate 45.57% 33.39% 31.86% 36.37% 35.00% 38.52% 47.70% -
Total Cost 10,268 154,982 -1,004 176,340 171,630 176,282 172,328 -84.77%
-
Net Worth 644,052 643,617 637,855 443,741 439,260 434,599 433,172 30.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,164 - - - -
Div Payout % - - - 15.95% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 644,052 643,617 637,855 443,741 439,260 434,599 433,172 30.30%
NOSH 216,124 215,979 215,491 216,459 216,384 216,218 217,674 -0.47%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 38.51% 7.20% 110.77% 7.10% 6.79% 5.46% 2.07% -
ROE 1.07% 1.92% 1.65% 3.06% 2.87% 2.37% 0.86% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.73 77.33 4.33 87.69 85.10 86.24 80.84 -79.11%
EPS 3.20 5.72 4.88 6.27 5.83 4.76 1.72 51.32%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.98 2.98 2.96 2.05 2.03 2.01 1.99 30.92%
Adjusted Per Share Value based on latest NOSH - 216,631
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.73 77.34 4.32 87.90 85.27 86.35 81.49 -79.23%
EPS 3.20 5.72 4.87 6.28 5.84 4.77 1.73 50.74%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.9825 2.9805 2.9538 2.0549 2.0341 2.0125 2.0059 30.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.17 0.98 1.21 1.05 1.14 1.06 1.01 -
P/RPS 15.14 1.27 27.96 0.00 1.34 1.23 1.25 428.20%
P/EPS 36.56 17.13 24.80 17.43 19.57 22.27 58.72 -27.10%
EY 2.74 5.84 4.03 5.74 5.11 4.49 1.70 37.50%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.41 0.36 0.56 0.53 0.51 -16.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 28/11/14 26/08/14 22/05/14 26/02/14 28/11/13 -
Price 1.48 1.05 1.06 1.28 1.08 1.03 1.05 -
P/RPS 19.15 1.36 24.50 0.00 1.27 1.19 1.30 501.90%
P/EPS 46.25 18.36 21.72 21.25 18.54 21.64 61.05 -16.91%
EY 2.16 5.45 4.60 4.71 5.40 4.62 1.64 20.17%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.36 0.44 0.53 0.51 0.53 -3.81%

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