[GLBHD] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -80.63%
YoY- 180.88%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,967 12,525 83,506 2,331 189,816 138,102 93,235 -73.25%
PBT -9,600 8,862 9,030 3,789 21,179 14,430 8,286 -
Tax 13,453 -4,038 -3,015 -1,207 -7,703 -5,051 -3,192 -
NP 3,853 4,824 6,015 2,582 13,476 9,379 5,094 -17.02%
-
NP to SH 3,860 5,187 6,177 2,629 13,572 9,456 5,146 -17.48%
-
Tax Rate - 45.57% 33.39% 31.86% 36.37% 35.00% 38.52% -
Total Cost 9,114 7,701 77,491 -251 176,340 128,723 88,141 -78.06%
-
Net Worth 563,820 644,052 643,617 637,855 443,741 439,260 434,599 19.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 2,164 - - -
Div Payout % - - - - 15.95% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 563,820 644,052 643,617 637,855 443,741 439,260 434,599 19.00%
NOSH 216,853 216,124 215,979 215,491 216,459 216,384 216,218 0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 29.71% 38.51% 7.20% 110.77% 7.10% 6.79% 5.46% -
ROE 0.68% 0.81% 0.96% 0.41% 3.06% 2.15% 1.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.98 5.80 38.66 1.08 87.69 63.82 43.12 -73.30%
EPS 1.78 2.40 2.86 1.22 6.27 4.37 2.38 -17.64%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.60 2.98 2.98 2.96 2.05 2.03 2.01 18.77%
Adjusted Per Share Value based on latest NOSH - 215,491
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.82 5.62 37.46 1.05 85.15 61.95 41.83 -73.24%
EPS 1.73 2.33 2.77 1.18 6.09 4.24 2.31 -17.57%
DPS 0.00 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 2.5293 2.8893 2.8873 2.8615 1.9907 1.9706 1.9496 19.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.56 1.17 0.98 1.21 1.05 1.14 1.06 -
P/RPS 26.09 20.19 2.53 111.86 0.00 1.79 2.46 384.80%
P/EPS 87.64 48.75 34.27 99.18 17.43 26.09 44.54 57.21%
EY 1.14 2.05 2.92 1.01 5.74 3.83 2.25 -36.52%
DY 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
P/NAPS 0.60 0.39 0.33 0.41 0.36 0.56 0.53 8.64%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 25/02/15 28/11/14 26/08/14 22/05/14 26/02/14 -
Price 1.36 1.48 1.05 1.06 1.28 1.08 1.03 -
P/RPS 22.74 25.54 2.72 97.99 0.00 1.69 2.39 350.87%
P/EPS 76.40 61.67 36.71 86.89 21.25 24.71 43.28 46.21%
EY 1.31 1.62 2.72 1.15 4.71 4.05 2.31 -31.55%
DY 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 0.52 0.50 0.35 0.36 0.44 0.53 0.51 1.30%

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