[GPLUS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 103.53%
YoY- 161.25%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 226,278 180,918 90,563 473,183 257,747 77,696 32,174 266.64%
PBT 14,892 12,545 6,181 47,173 23,993 6,459 1,358 392.87%
Tax -4,954 -3,879 -1,766 -11,297 -5,281 -944 184 -
NP 9,938 8,666 4,415 35,876 18,712 5,515 1,542 245.92%
-
NP to SH 9,866 7,113 3,837 31,867 15,657 5,515 1,625 232.44%
-
Tax Rate 33.27% 30.92% 28.57% 23.95% 22.01% 14.62% -13.55% -
Total Cost 216,340 172,252 86,148 437,307 239,035 72,181 30,632 267.66%
-
Net Worth 219,503 213,860 217,679 214,067 195,976 156,915 161,387 22.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 219,503 213,860 217,679 214,067 195,976 156,915 161,387 22.73%
NOSH 146,815 146,962 147,011 146,832 146,876 141,773 146,396 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.39% 4.79% 4.88% 7.58% 7.26% 7.10% 4.79% -
ROE 4.49% 3.33% 1.76% 14.89% 7.99% 3.51% 1.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 154.12 123.10 61.60 322.26 175.49 54.80 21.98 265.90%
EPS 6.72 4.84 2.61 21.70 10.66 3.89 1.11 231.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4951 1.4552 1.4807 1.4579 1.3343 1.1068 1.1024 22.50%
Adjusted Per Share Value based on latest NOSH - 146,803
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 154.19 123.28 61.71 322.44 175.63 52.94 21.92 266.68%
EPS 6.72 4.85 2.61 21.71 10.67 3.76 1.11 231.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4957 1.4573 1.4833 1.4587 1.3354 1.0692 1.0997 22.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 20/11/09 31/07/09 30/06/09 31/03/09 -
Price 1.05 1.05 1.05 1.05 1.05 0.77 0.50 -
P/RPS 0.68 0.85 1.70 0.33 0.60 1.41 2.28 -55.32%
P/EPS 15.63 21.69 40.23 4.84 9.85 19.79 45.05 -50.59%
EY 6.40 4.61 2.49 20.67 10.15 5.05 2.22 102.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.71 0.72 0.79 0.70 0.45 34.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 08/06/10 31/05/10 21/05/10 18/05/10 13/05/10 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 1.05 -
P/RPS 0.68 0.85 1.70 0.33 0.60 1.92 4.78 -72.71%
P/EPS 15.63 21.69 40.23 4.84 9.85 26.99 94.59 -69.85%
EY 6.40 4.61 2.49 20.67 10.15 3.70 1.06 231.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.71 0.72 0.79 0.95 0.95 -18.40%

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