[GOB] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.26%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 405,242 370,548 352,102 335,576 304,367 285,471 271,460 30.58%
PBT 65,961 58,978 54,228 45,960 47,169 44,695 42,945 33.08%
Tax -21,540 -17,100 -15,188 -13,515 -12,922 -13,184 -12,450 44.06%
NP 44,421 41,878 39,040 32,445 34,247 31,511 30,495 28.47%
-
NP to SH 43,147 41,279 39,040 32,445 34,247 31,511 30,495 26.00%
-
Tax Rate 32.66% 28.99% 28.01% 29.41% 27.40% 29.50% 28.99% -
Total Cost 360,821 328,670 313,062 303,131 270,120 253,960 240,965 30.85%
-
Net Worth 313,612 297,821 227,463 273,111 263,461 253,762 252,151 15.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 313,612 297,821 227,463 273,111 263,461 253,762 252,151 15.63%
NOSH 227,255 227,344 227,463 227,592 227,121 226,573 227,163 0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.96% 11.30% 11.09% 9.67% 11.25% 11.04% 11.23% -
ROE 13.76% 13.86% 17.16% 11.88% 13.00% 12.42% 12.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 178.32 162.99 154.79 147.45 134.01 125.99 119.50 30.55%
EPS 18.99 18.16 17.16 14.26 15.08 13.91 13.42 26.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.00 1.20 1.16 1.12 1.11 15.60%
Adjusted Per Share Value based on latest NOSH - 227,592
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.34 80.78 76.76 73.16 66.35 62.23 59.18 30.58%
EPS 9.41 9.00 8.51 7.07 7.47 6.87 6.65 26.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6837 0.6492 0.4959 0.5954 0.5743 0.5532 0.5497 15.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.06 0.985 0.795 0.745 0.815 0.745 0.50 -
P/RPS 0.59 0.60 0.51 0.51 0.61 0.59 0.42 25.40%
P/EPS 5.58 5.42 4.63 5.23 5.40 5.36 3.72 31.00%
EY 17.91 18.43 21.59 19.14 18.50 18.67 26.85 -23.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.80 0.62 0.70 0.67 0.45 43.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 -
Price 0.87 1.10 1.04 0.83 0.775 0.76 0.635 -
P/RPS 0.49 0.67 0.67 0.56 0.58 0.60 0.53 -5.09%
P/EPS 4.58 6.06 6.06 5.82 5.14 5.46 4.73 -2.12%
EY 21.82 16.51 16.50 17.18 19.46 18.30 21.14 2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 1.04 0.69 0.67 0.68 0.57 6.89%

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