[GOB] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 3.33%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 352,102 335,576 304,367 285,471 271,460 242,260 250,529 25.49%
PBT 54,228 45,960 47,169 44,695 42,945 26,519 18,858 102.34%
Tax -15,188 -13,515 -12,922 -13,184 -12,450 -1,552 -1,801 314.84%
NP 39,040 32,445 34,247 31,511 30,495 24,967 17,057 73.76%
-
NP to SH 39,040 32,445 34,247 31,511 30,495 24,967 17,057 73.76%
-
Tax Rate 28.01% 29.41% 27.40% 29.50% 28.99% 5.85% 9.55% -
Total Cost 313,062 303,131 270,120 253,960 240,965 217,293 233,472 21.62%
-
Net Worth 227,463 273,111 263,461 253,762 252,151 238,542 227,685 -0.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 227,463 273,111 263,461 253,762 252,151 238,542 227,685 -0.06%
NOSH 227,463 227,592 227,121 226,573 227,163 227,183 227,685 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.09% 9.67% 11.25% 11.04% 11.23% 10.31% 6.81% -
ROE 17.16% 11.88% 13.00% 12.42% 12.09% 10.47% 7.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 154.79 147.45 134.01 125.99 119.50 106.64 110.03 25.57%
EPS 17.16 14.26 15.08 13.91 13.42 10.99 7.49 73.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.16 1.12 1.11 1.05 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 226,573
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 76.76 73.16 66.35 62.23 59.18 52.81 54.62 25.49%
EPS 8.51 7.07 7.47 6.87 6.65 5.44 3.72 73.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.5954 0.5743 0.5532 0.5497 0.52 0.4964 -0.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.795 0.745 0.815 0.745 0.50 0.48 0.51 -
P/RPS 0.51 0.51 0.61 0.59 0.42 0.45 0.46 7.12%
P/EPS 4.63 5.23 5.40 5.36 3.72 4.37 6.81 -22.69%
EY 21.59 19.14 18.50 18.67 26.85 22.90 14.69 29.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.62 0.70 0.67 0.45 0.46 0.51 35.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 -
Price 1.04 0.83 0.775 0.76 0.635 0.475 0.50 -
P/RPS 0.67 0.56 0.58 0.60 0.53 0.45 0.45 30.42%
P/EPS 6.06 5.82 5.14 5.46 4.73 4.32 6.67 -6.19%
EY 16.50 17.18 19.46 18.30 21.14 23.14 14.98 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.67 0.68 0.57 0.45 0.50 63.01%

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