[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -30.94%
YoY- -80.3%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 175,972 184,530 182,473 204,000 221,468 273,139 258,949 -22.68%
PBT 6,968 7,273 13,917 13,810 20,188 39,133 49,809 -73.01%
Tax -3,324 -4,236 -4,736 -4,440 -6,624 -9,383 -11,477 -56.19%
NP 3,644 3,037 9,181 9,370 13,564 29,750 38,332 -79.14%
-
NP to SH 3,744 3,074 9,185 9,378 13,580 28,972 37,322 -78.38%
-
Tax Rate 47.70% 58.24% 34.03% 32.15% 32.81% 23.98% 23.04% -
Total Cost 172,328 181,493 173,292 194,630 207,904 243,389 220,617 -15.17%
-
Net Worth 433,172 433,103 434,071 434,326 438,971 435,828 429,644 0.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,165 2,879 4,321 - 4,336 5,786 -
Div Payout % - 70.45% 31.35% 46.08% - 14.97% 15.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 433,172 433,103 434,071 434,326 438,971 435,828 429,644 0.54%
NOSH 217,674 216,551 215,956 216,082 216,242 216,830 216,992 0.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.07% 1.65% 5.03% 4.59% 6.12% 10.89% 14.80% -
ROE 0.86% 0.71% 2.12% 2.16% 3.09% 6.65% 8.69% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.84 85.21 84.50 94.41 102.42 125.97 119.34 -22.85%
EPS 1.72 1.42 4.25 4.34 6.28 13.36 17.20 -78.42%
DPS 0.00 1.00 1.33 2.00 0.00 2.00 2.67 -
NAPS 1.99 2.00 2.01 2.01 2.03 2.01 1.98 0.33%
Adjusted Per Share Value based on latest NOSH - 215,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.94 82.78 81.86 91.52 99.35 122.53 116.17 -22.68%
EPS 1.68 1.38 4.12 4.21 6.09 13.00 16.74 -78.37%
DPS 0.00 0.97 1.29 1.94 0.00 1.95 2.60 -
NAPS 1.9432 1.9429 1.9473 1.9484 1.9693 1.9552 1.9274 0.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 1.02 1.00 1.02 1.10 1.15 1.21 -
P/RPS 1.25 1.20 1.18 1.08 1.07 0.91 1.01 15.25%
P/EPS 58.72 71.86 23.51 23.50 17.52 8.61 7.03 311.14%
EY 1.70 1.39 4.25 4.25 5.71 11.62 14.21 -75.68%
DY 0.00 0.98 1.33 1.96 0.00 1.74 2.20 -
P/NAPS 0.51 0.51 0.50 0.51 0.54 0.57 0.61 -11.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 22/05/13 26/02/13 30/11/12 30/08/12 23/05/12 -
Price 1.05 1.03 1.07 1.02 1.02 1.16 1.13 -
P/RPS 1.30 1.21 1.27 1.08 1.00 0.92 0.95 23.23%
P/EPS 61.05 72.56 25.16 23.50 16.24 8.68 6.57 341.39%
EY 1.64 1.38 3.98 4.25 6.16 11.52 15.22 -77.32%
DY 0.00 0.97 1.25 1.96 0.00 1.72 2.36 -
P/NAPS 0.53 0.52 0.53 0.51 0.50 0.58 0.57 -4.73%

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