[GPLUS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.72%
YoY- 1221.19%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 576,405 531,572 473,183 274,399 147,834 176,160 215,468 93.05%
PBT 55,236 53,974 49,151 33,053 17,147 17,243 20,065 96.78%
Tax -14,232 -13,247 -11,297 -5,890 -3,264 -4,938 -8,201 44.55%
NP 41,004 40,727 37,854 27,163 13,883 12,305 11,864 129.11%
-
NP to SH 35,247 36,056 33,844 24,184 14,249 12,560 12,082 104.56%
-
Tax Rate 25.77% 24.54% 22.98% 17.82% 19.04% 28.64% 40.87% -
Total Cost 535,401 490,845 435,329 247,236 133,951 163,855 203,604 90.85%
-
Net Worth 213,712 217,679 214,025 196,025 158,176 161,387 146,913 28.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 213,712 217,679 214,025 196,025 158,176 161,387 146,913 28.47%
NOSH 146,860 147,011 146,803 146,912 142,913 146,396 146,913 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.11% 7.66% 8.00% 9.90% 9.39% 6.99% 5.51% -
ROE 16.49% 16.56% 15.81% 12.34% 9.01% 7.78% 8.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 392.48 361.59 322.32 186.78 103.44 120.33 146.66 93.10%
EPS 24.00 24.53 23.05 16.46 9.97 8.58 8.22 104.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4552 1.4807 1.4579 1.3343 1.1068 1.1024 1.00 28.50%
Adjusted Per Share Value based on latest NOSH - 146,912
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 392.77 362.22 322.44 186.98 100.74 120.04 146.82 93.05%
EPS 24.02 24.57 23.06 16.48 9.71 8.56 8.23 104.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4563 1.4833 1.4584 1.3358 1.0778 1.0997 1.0011 28.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 20/11/09 31/07/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.05 1.05 1.05 0.77 0.50 0.78 -
P/RPS 0.27 0.29 0.33 0.56 0.74 0.42 0.53 -36.29%
P/EPS 4.37 4.28 4.55 6.38 7.72 5.83 9.48 -40.41%
EY 22.86 23.36 21.96 15.68 12.95 17.16 10.54 67.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.72 0.79 0.70 0.45 0.78 -5.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 08/06/10 31/05/10 21/05/10 18/05/10 13/05/10 27/02/09 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 0.55 -
P/RPS 0.27 0.29 0.33 0.56 1.02 0.87 0.38 -20.42%
P/EPS 4.37 4.28 4.55 6.38 10.53 12.24 6.69 -24.77%
EY 22.86 23.36 21.96 15.68 9.50 8.17 14.95 32.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.72 0.79 0.95 0.95 0.55 19.72%

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