[GLBHD] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 70.02%
YoY- -47.46%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,242 43,993 47,675 34,855 46,634 55,367 78,927 -26.92%
PBT 6,544 1,742 -3,165 3,533 1,858 5,047 1,776 137.99%
Tax -2,361 -831 -684 -1,332 -564 -1,656 -775 109.72%
NP 4,183 911 -3,849 2,201 1,294 3,391 1,001 158.76%
-
NP to SH 4,210 936 -3,815 2,200 1,294 3,395 980 163.56%
-
Tax Rate 36.08% 47.70% - 37.70% 30.36% 32.81% 43.64% -
Total Cost 45,059 43,082 51,524 32,654 45,340 51,976 77,926 -30.52%
-
Net Worth 433,953 433,172 433,472 433,529 433,489 438,971 217,058 58.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 2,156 - - -
Div Payout % - - - - 166.67% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 433,953 433,172 433,472 433,529 433,489 438,971 217,058 58.50%
NOSH 215,897 217,674 216,736 215,686 215,666 216,242 217,058 -0.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.49% 2.07% -8.07% 6.31% 2.77% 6.12% 1.27% -
ROE 0.97% 0.22% -0.88% 0.51% 0.30% 0.77% 0.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.81 20.21 22.00 16.16 21.62 25.60 36.36 -26.65%
EPS 1.95 0.43 -1.76 1.02 0.60 1.57 0.45 165.08%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.01 1.99 2.00 2.01 2.01 2.03 1.00 59.06%
Adjusted Per Share Value based on latest NOSH - 215,686
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.80 20.37 22.08 16.14 21.60 25.64 36.55 -26.93%
EPS 1.95 0.43 -1.77 1.02 0.60 1.57 0.45 165.08%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.0095 2.0059 2.0073 2.0076 2.0074 2.0328 1.0052 58.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.06 1.01 1.02 1.00 1.02 1.10 1.15 -
P/RPS 4.65 5.00 4.64 6.19 4.72 4.30 3.16 29.28%
P/EPS 54.36 234.88 -57.95 98.04 170.00 70.06 254.71 -64.18%
EY 1.84 0.43 -1.73 1.02 0.59 1.43 0.39 180.50%
DY 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 0.53 0.51 0.51 0.50 0.51 0.54 1.15 -40.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 26/08/13 22/05/13 26/02/13 30/11/12 30/08/12 -
Price 1.03 1.05 1.03 1.07 1.02 1.02 1.16 -
P/RPS 4.52 5.20 4.68 6.62 4.72 3.98 3.19 26.07%
P/EPS 52.82 244.19 -58.52 104.90 170.00 64.97 256.93 -65.06%
EY 1.89 0.41 -1.71 0.95 0.59 1.54 0.39 185.55%
DY 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 0.51 0.53 0.52 0.53 0.51 0.50 1.16 -42.09%

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