[GLBHD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 449.79%
YoY- 9.75%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,331 189,816 138,102 93,235 43,993 184,530 136,855 -93.36%
PBT 3,789 21,179 14,430 8,286 1,742 7,273 10,438 -49.08%
Tax -1,207 -7,703 -5,051 -3,192 -831 -4,236 -3,552 -51.27%
NP 2,582 13,476 9,379 5,094 911 3,037 6,886 -47.97%
-
NP to SH 2,629 13,572 9,456 5,146 936 3,074 6,889 -47.35%
-
Tax Rate 31.86% 36.37% 35.00% 38.52% 47.70% 58.24% 34.03% -
Total Cost -251 176,340 128,723 88,141 43,082 181,493 129,969 -
-
Net Worth 637,855 443,741 439,260 434,599 433,172 433,103 434,071 29.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,164 - - - 2,165 2,159 -
Div Payout % - 15.95% - - - 70.45% 31.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 637,855 443,741 439,260 434,599 433,172 433,103 434,071 29.22%
NOSH 215,491 216,459 216,384 216,218 217,674 216,551 215,956 -0.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 110.77% 7.10% 6.79% 5.46% 2.07% 1.65% 5.03% -
ROE 0.41% 3.06% 2.15% 1.18% 0.22% 0.71% 1.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.08 87.69 63.82 43.12 20.21 85.21 63.37 -93.36%
EPS 1.22 6.27 4.37 2.38 0.43 1.42 3.19 -47.28%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 2.96 2.05 2.03 2.01 1.99 2.00 2.01 29.40%
Adjusted Per Share Value based on latest NOSH - 215,897
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.08 87.90 63.95 43.18 20.37 85.45 63.37 -93.36%
EPS 1.22 6.28 4.38 2.38 0.43 1.42 3.19 -47.28%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 2.9538 2.0549 2.0341 2.0125 2.0059 2.0056 2.0101 29.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.21 1.05 1.14 1.06 1.01 1.02 1.00 -
P/RPS 111.86 0.00 1.79 2.46 5.00 1.20 1.58 1606.94%
P/EPS 99.18 17.43 26.09 44.54 234.88 71.86 31.35 115.35%
EY 1.01 5.74 3.83 2.25 0.43 1.39 3.19 -53.51%
DY 0.00 0.95 0.00 0.00 0.00 0.98 1.00 -
P/NAPS 0.41 0.36 0.56 0.53 0.51 0.51 0.50 -12.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 22/05/14 26/02/14 28/11/13 26/08/13 22/05/13 -
Price 1.06 1.28 1.08 1.03 1.05 1.03 1.07 -
P/RPS 97.99 0.00 1.69 2.39 5.20 1.21 1.69 1394.36%
P/EPS 86.89 21.25 24.71 43.28 244.19 72.56 33.54 88.51%
EY 1.15 4.71 4.05 2.31 0.41 1.38 2.98 -46.96%
DY 0.00 0.78 0.00 0.00 0.00 0.97 0.93 -
P/NAPS 0.36 0.44 0.53 0.51 0.53 0.52 0.53 -22.71%

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