[GOB] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 5.74%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 445,116 404,344 405,242 370,548 352,102 335,576 304,367 28.86%
PBT 58,812 66,073 65,961 58,978 54,228 45,960 47,169 15.85%
Tax -24,880 -24,414 -21,540 -17,100 -15,188 -13,515 -12,922 54.82%
NP 33,932 41,659 44,421 41,878 39,040 32,445 34,247 -0.61%
-
NP to SH 30,386 39,949 43,147 41,279 39,040 32,445 34,247 -7.67%
-
Tax Rate 42.30% 36.95% 32.66% 28.99% 28.01% 29.41% 27.40% -
Total Cost 411,184 362,685 360,821 328,670 313,062 303,131 270,120 32.36%
-
Net Worth 277,913 219,898 313,612 297,821 227,463 273,111 263,461 3.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 277,913 219,898 313,612 297,821 227,463 273,111 263,461 3.62%
NOSH 454,676 454,676 227,255 227,344 227,463 227,592 227,121 58.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.62% 10.30% 10.96% 11.30% 11.09% 9.67% 11.25% -
ROE 10.93% 18.17% 13.76% 13.86% 17.16% 11.88% 13.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 155.36 174.68 178.32 162.99 154.79 147.45 134.01 10.36%
EPS 10.61 17.26 18.99 18.16 17.16 14.26 15.08 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.38 1.31 1.00 1.20 1.16 -11.25%
Adjusted Per Share Value based on latest NOSH - 227,344
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 97.90 88.93 89.13 81.50 77.44 73.81 66.94 28.87%
EPS 6.68 8.79 9.49 9.08 8.59 7.14 7.53 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6112 0.4836 0.6897 0.655 0.5003 0.6007 0.5794 3.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.52 1.06 0.985 0.795 0.745 0.815 -
P/RPS 0.31 0.30 0.59 0.60 0.51 0.51 0.61 -36.34%
P/EPS 4.53 3.01 5.58 5.42 4.63 5.23 5.40 -11.06%
EY 22.10 33.19 17.91 18.43 21.59 19.14 18.50 12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.77 0.75 0.80 0.62 0.70 -21.17%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 27/08/14 28/05/14 24/02/14 22/11/13 -
Price 0.525 0.525 0.87 1.10 1.04 0.83 0.775 -
P/RPS 0.34 0.30 0.49 0.67 0.67 0.56 0.58 -29.97%
P/EPS 4.95 3.04 4.58 6.06 6.06 5.82 5.14 -2.48%
EY 20.20 32.87 21.82 16.51 16.50 17.18 19.46 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.63 0.84 1.04 0.69 0.67 -13.40%

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