[GPLUS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.96%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 473,183 274,399 147,834 176,160 215,468 211,511 294,193 37.15%
PBT 49,151 33,053 17,147 17,243 20,065 5,305 33,941 27.91%
Tax -11,297 -5,890 -3,264 -4,938 -8,201 -8,163 -15,322 -18.34%
NP 37,854 27,163 13,883 12,305 11,864 -2,858 18,619 60.27%
-
NP to SH 33,844 24,184 14,249 12,560 12,082 -2,157 19,358 44.97%
-
Tax Rate 22.98% 17.82% 19.04% 28.64% 40.87% 153.87% 45.14% -
Total Cost 435,329 247,236 133,951 163,855 203,604 214,369 275,574 35.52%
-
Net Worth 214,025 196,025 158,176 161,387 146,913 111,595 144,860 29.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 214,025 196,025 158,176 161,387 146,913 111,595 144,860 29.62%
NOSH 146,803 146,912 142,913 146,396 146,913 110,000 146,783 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.00% 9.90% 9.39% 6.99% 5.51% -1.35% 6.33% -
ROE 15.81% 12.34% 9.01% 7.78% 8.22% -1.93% 13.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 322.32 186.78 103.44 120.33 146.66 192.28 200.43 37.14%
EPS 23.05 16.46 9.97 8.58 8.22 -1.96 13.19 44.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4579 1.3343 1.1068 1.1024 1.00 1.0145 0.9869 29.61%
Adjusted Per Share Value based on latest NOSH - 146,396
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 322.44 186.98 100.74 120.04 146.82 144.13 200.47 37.15%
EPS 23.06 16.48 9.71 8.56 8.23 -1.47 13.19 44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4584 1.3358 1.0778 1.0997 1.0011 0.7604 0.9871 29.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/11/09 31/07/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.05 0.77 0.50 0.78 1.17 1.96 -
P/RPS 0.33 0.56 0.74 0.42 0.53 0.61 0.98 -51.50%
P/EPS 4.55 6.38 7.72 5.83 9.48 -59.67 14.86 -54.47%
EY 21.96 15.68 12.95 17.16 10.54 -1.68 6.73 119.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.70 0.45 0.78 1.15 1.99 -49.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/05/10 21/05/10 18/05/10 13/05/10 27/02/09 27/11/08 09/10/08 -
Price 1.05 1.05 1.05 1.05 0.55 0.90 1.22 -
P/RPS 0.33 0.56 1.02 0.87 0.38 0.47 0.61 -33.53%
P/EPS 4.55 6.38 10.53 12.24 6.69 -45.90 9.25 -37.60%
EY 21.96 15.68 9.50 8.17 14.95 -2.18 10.81 60.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.95 0.95 0.55 0.89 1.24 -30.33%

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