[GOB] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 20.33%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 404,344 405,242 370,548 352,102 335,576 304,367 285,471 26.04%
PBT 66,073 65,961 58,978 54,228 45,960 47,169 44,695 29.67%
Tax -24,414 -21,540 -17,100 -15,188 -13,515 -12,922 -13,184 50.62%
NP 41,659 44,421 41,878 39,040 32,445 34,247 31,511 20.39%
-
NP to SH 39,949 43,147 41,279 39,040 32,445 34,247 31,511 17.08%
-
Tax Rate 36.95% 32.66% 28.99% 28.01% 29.41% 27.40% 29.50% -
Total Cost 362,685 360,821 328,670 313,062 303,131 270,120 253,960 26.73%
-
Net Worth 219,898 313,612 297,821 227,463 273,111 263,461 253,762 -9.08%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 219,898 313,612 297,821 227,463 273,111 263,461 253,762 -9.08%
NOSH 454,676 227,255 227,344 227,463 227,592 227,121 226,573 58.89%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.30% 10.96% 11.30% 11.09% 9.67% 11.25% 11.04% -
ROE 18.17% 13.76% 13.86% 17.16% 11.88% 13.00% 12.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 174.68 178.32 162.99 154.79 147.45 134.01 125.99 24.26%
EPS 17.26 18.99 18.16 17.16 14.26 15.08 13.91 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.38 1.31 1.00 1.20 1.16 1.12 -10.36%
Adjusted Per Share Value based on latest NOSH - 227,463
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.93 89.13 81.50 77.44 73.81 66.94 62.79 26.03%
EPS 8.79 9.49 9.08 8.59 7.14 7.53 6.93 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4836 0.6897 0.655 0.5003 0.6007 0.5794 0.5581 -9.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 1.06 0.985 0.795 0.745 0.815 0.745 -
P/RPS 0.30 0.59 0.60 0.51 0.51 0.61 0.59 -36.21%
P/EPS 3.01 5.58 5.42 4.63 5.23 5.40 5.36 -31.86%
EY 33.19 17.91 18.43 21.59 19.14 18.50 18.67 46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.75 0.80 0.62 0.70 0.67 -12.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 -
Price 0.525 0.87 1.10 1.04 0.83 0.775 0.76 -
P/RPS 0.30 0.49 0.67 0.67 0.56 0.58 0.60 -36.92%
P/EPS 3.04 4.58 6.06 6.06 5.82 5.14 5.46 -32.24%
EY 32.87 21.82 16.51 16.50 17.18 19.46 18.30 47.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.84 1.04 0.69 0.67 0.68 -13.15%

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