[GOB] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 19.15%
YoY- 404.16%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 242,260 250,529 282,030 277,542 270,688 227,223 174,151 24.49%
PBT 26,519 18,858 28,278 35,942 37,852 27,360 20,472 18.73%
Tax -1,552 -1,801 -4,122 -3,812 -10,886 -5,446 -4,300 -49.15%
NP 24,967 17,057 24,156 32,130 26,966 21,914 16,172 33.40%
-
NP to SH 24,967 17,057 24,156 32,130 26,966 21,914 16,172 33.40%
-
Tax Rate 5.85% 9.55% 14.58% 10.61% 28.76% 19.90% 21.00% -
Total Cost 217,293 233,472 257,874 245,412 243,722 205,309 157,979 23.56%
-
Net Worth 238,542 227,685 224,669 223,131 213,209 211,262 199,871 12.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 238,542 227,685 224,669 223,131 213,209 211,262 199,871 12.45%
NOSH 227,183 227,685 226,938 227,685 226,818 227,164 227,126 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.31% 6.81% 8.57% 11.58% 9.96% 9.64% 9.29% -
ROE 10.47% 7.49% 10.75% 14.40% 12.65% 10.37% 8.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.64 110.03 124.28 121.90 119.34 100.03 76.68 24.46%
EPS 10.99 7.49 10.64 14.11 11.89 9.65 7.12 33.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.00 0.99 0.98 0.94 0.93 0.88 12.43%
Adjusted Per Share Value based on latest NOSH - 227,685
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.28 55.10 62.03 61.04 59.53 49.97 38.30 24.49%
EPS 5.49 3.75 5.31 7.07 5.93 4.82 3.56 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.5008 0.4941 0.4907 0.4689 0.4646 0.4396 12.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.48 0.51 0.56 0.58 0.60 0.45 0.54 -
P/RPS 0.45 0.46 0.45 0.48 0.50 0.45 0.70 -25.41%
P/EPS 4.37 6.81 5.26 4.11 5.05 4.66 7.58 -30.61%
EY 22.90 14.69 19.01 24.33 19.81 21.44 13.19 44.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.57 0.59 0.64 0.48 0.61 -17.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 29/08/12 24/05/12 22/02/12 10/11/11 25/08/11 -
Price 0.475 0.50 0.61 0.54 0.64 0.52 0.47 -
P/RPS 0.45 0.45 0.49 0.44 0.54 0.52 0.61 -18.28%
P/EPS 4.32 6.67 5.73 3.83 5.38 5.39 6.60 -24.51%
EY 23.14 14.98 17.45 26.13 18.58 18.55 15.15 32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.62 0.55 0.68 0.56 0.53 -10.29%

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