[GPLUS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -20.41%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 411,472 441,714 576,405 531,572 473,183 274,399 147,834 97.50%
PBT 25,720 40,050 55,236 53,974 49,151 33,053 17,147 30.93%
Tax -9,824 -10,970 -14,232 -13,247 -11,297 -5,890 -3,264 108.04%
NP 15,896 29,080 41,004 40,727 37,854 27,163 13,883 9.41%
-
NP to SH 19,536 28,054 35,247 36,056 33,844 24,184 14,249 23.34%
-
Tax Rate 38.20% 27.39% 25.77% 24.54% 22.98% 17.82% 19.04% -
Total Cost 395,576 412,634 535,401 490,845 435,329 247,236 133,951 105.43%
-
Net Worth 181,356 220,107 213,712 217,679 214,025 196,025 158,176 9.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 181,356 220,107 213,712 217,679 214,025 196,025 158,176 9.51%
NOSH 146,752 147,219 146,860 147,011 146,803 146,912 142,913 1.77%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.86% 6.58% 7.11% 7.66% 8.00% 9.90% 9.39% -
ROE 10.77% 12.75% 16.49% 16.56% 15.81% 12.34% 9.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 280.38 300.04 392.48 361.59 322.32 186.78 103.44 94.05%
EPS 13.31 19.06 24.00 24.53 23.05 16.46 9.97 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4951 1.4552 1.4807 1.4579 1.3343 1.1068 7.60%
Adjusted Per Share Value based on latest NOSH - 147,219
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 280.38 300.99 392.77 362.22 322.44 186.98 100.74 97.49%
EPS 13.31 19.12 24.02 24.57 23.06 16.48 9.71 23.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4999 1.4563 1.4833 1.4584 1.3358 1.0778 9.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 31/07/09 30/06/09 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 0.77 -
P/RPS 0.37 0.35 0.27 0.29 0.33 0.56 0.74 -36.92%
P/EPS 7.89 5.51 4.37 4.28 4.55 6.38 7.72 1.45%
EY 12.68 18.15 22.86 23.36 21.96 15.68 12.95 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.72 0.71 0.72 0.79 0.70 13.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 08/06/10 31/05/10 21/05/10 18/05/10 -
Price 1.05 1.05 1.05 1.05 1.05 1.05 1.05 -
P/RPS 0.37 0.35 0.27 0.29 0.33 0.56 1.02 -49.04%
P/EPS 7.89 5.51 4.37 4.28 4.55 6.38 10.53 -17.46%
EY 12.68 18.15 22.86 23.36 21.96 15.68 9.50 21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.72 0.71 0.72 0.79 0.95 -7.12%

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