[GOB] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 46.37%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 304,367 285,471 271,460 242,260 250,529 282,030 277,542 6.33%
PBT 47,169 44,695 42,945 26,519 18,858 28,278 35,942 19.84%
Tax -12,922 -13,184 -12,450 -1,552 -1,801 -4,122 -3,812 125.49%
NP 34,247 31,511 30,495 24,967 17,057 24,156 32,130 4.34%
-
NP to SH 34,247 31,511 30,495 24,967 17,057 24,156 32,130 4.34%
-
Tax Rate 27.40% 29.50% 28.99% 5.85% 9.55% 14.58% 10.61% -
Total Cost 270,120 253,960 240,965 217,293 233,472 257,874 245,412 6.59%
-
Net Worth 263,461 253,762 252,151 238,542 227,685 224,669 223,131 11.70%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 263,461 253,762 252,151 238,542 227,685 224,669 223,131 11.70%
NOSH 227,121 226,573 227,163 227,183 227,685 226,938 227,685 -0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.25% 11.04% 11.23% 10.31% 6.81% 8.57% 11.58% -
ROE 13.00% 12.42% 12.09% 10.47% 7.49% 10.75% 14.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 134.01 125.99 119.50 106.64 110.03 124.28 121.90 6.51%
EPS 15.08 13.91 13.42 10.99 7.49 10.64 14.11 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.11 1.05 1.00 0.99 0.98 11.88%
Adjusted Per Share Value based on latest NOSH - 227,183
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.94 62.79 59.70 53.28 55.10 62.03 61.04 6.33%
EPS 7.53 6.93 6.71 5.49 3.75 5.31 7.07 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5794 0.5581 0.5546 0.5246 0.5008 0.4941 0.4907 11.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.815 0.745 0.50 0.48 0.51 0.56 0.58 -
P/RPS 0.61 0.59 0.42 0.45 0.46 0.45 0.48 17.30%
P/EPS 5.40 5.36 3.72 4.37 6.81 5.26 4.11 19.93%
EY 18.50 18.67 26.85 22.90 14.69 19.01 24.33 -16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.45 0.46 0.51 0.57 0.59 12.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 -
Price 0.775 0.76 0.635 0.475 0.50 0.61 0.54 -
P/RPS 0.58 0.60 0.53 0.45 0.45 0.49 0.44 20.20%
P/EPS 5.14 5.46 4.73 4.32 6.67 5.73 3.83 21.64%
EY 19.46 18.30 21.14 23.14 14.98 17.45 26.13 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.57 0.45 0.50 0.62 0.55 14.04%

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