[GPLUS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 251.29%
YoY- -46.83%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 185,194 45,360 90,355 90,563 215,436 180,051 45,522 154.19%
PBT 10,828 2,348 6,363 6,181 25,158 17,534 5,101 64.94%
Tax -4,870 -1,075 -2,113 -1,766 -6,016 -4,337 -1,128 164.43%
NP 5,958 1,273 4,250 4,415 19,142 13,197 3,973 30.91%
-
NP to SH 9,671 2,753 3,275 3,837 18,189 9,946 3,973 80.66%
-
Tax Rate 44.98% 45.78% 33.21% 28.57% 23.91% 24.73% 22.11% -
Total Cost 179,236 44,087 86,105 86,148 196,294 166,854 41,549 164.29%
-
Net Worth 181,356 220,107 213,712 217,679 216,902 196,025 158,176 9.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 181,356 220,107 213,712 217,679 216,902 196,025 158,176 9.51%
NOSH 146,752 147,219 146,860 147,011 146,803 146,912 142,913 1.77%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.22% 2.81% 4.70% 4.88% 8.89% 7.33% 8.73% -
ROE 5.33% 1.25% 1.53% 1.76% 8.39% 5.07% 2.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 126.19 30.81 61.52 61.60 146.75 122.56 31.85 149.75%
EPS 6.59 1.87 2.23 2.61 12.39 6.77 2.78 77.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4951 1.4552 1.4807 1.4775 1.3343 1.1068 7.60%
Adjusted Per Share Value based on latest NOSH - 146,752
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 126.19 30.91 61.57 61.71 146.80 122.69 31.02 154.18%
EPS 6.59 1.88 2.23 2.61 12.39 6.78 2.71 80.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4999 1.4563 1.4833 1.478 1.3358 1.0778 9.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 31/07/09 30/06/09 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 0.77 -
P/RPS 0.83 3.41 1.71 1.70 0.72 0.86 2.42 -50.90%
P/EPS 15.93 56.15 47.09 40.23 8.47 15.51 27.70 -30.77%
EY 6.28 1.78 2.12 2.49 11.80 6.45 3.61 44.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.72 0.71 0.71 0.79 0.70 13.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 08/06/10 31/05/10 21/05/10 18/05/10 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 1.05 -
P/RPS 0.83 3.41 1.71 1.70 0.72 0.86 3.30 -60.05%
P/EPS 15.93 56.15 47.09 40.23 8.47 15.51 37.77 -43.67%
EY 6.28 1.78 2.12 2.49 11.80 6.45 2.65 77.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.72 0.71 0.71 0.79 0.95 -7.12%

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