[GLBHD] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -23.05%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 215,783 239,789 259,998 273,139 275,405 284,192 282,204 -16.36%
PBT 12,214 14,755 22,962 39,133 51,197 56,683 59,761 -65.26%
Tax -4,327 -4,882 -6,474 -9,383 -12,771 -14,133 -14,844 -56.00%
NP 7,887 9,873 16,488 29,750 38,426 42,550 44,917 -68.60%
-
NP to SH 7,869 9,856 16,478 28,972 37,648 41,756 44,145 -68.29%
-
Tax Rate 35.43% 33.09% 28.19% 23.98% 24.94% 24.93% 24.84% -
Total Cost 207,896 229,916 243,510 243,389 236,979 241,642 237,287 -8.43%
-
Net Worth 433,529 433,489 438,971 217,058 427,332 430,405 431,553 0.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,156 2,156 4,325 4,325 8,693 8,693 6,555 -52.31%
Div Payout % 27.41% 21.88% 26.25% 14.93% 23.09% 20.82% 14.85% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 433,529 433,489 438,971 217,058 427,332 430,405 431,553 0.30%
NOSH 215,686 215,666 216,242 217,058 215,824 216,284 217,956 -0.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.66% 4.12% 6.34% 10.89% 13.95% 14.97% 15.92% -
ROE 1.82% 2.27% 3.75% 13.35% 8.81% 9.70% 10.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 100.04 111.19 120.23 125.84 127.61 131.40 129.48 -15.78%
EPS 3.65 4.57 7.62 13.35 17.44 19.31 20.25 -68.05%
DPS 1.00 1.00 2.00 2.00 4.00 4.00 3.00 -51.89%
NAPS 2.01 2.01 2.03 1.00 1.98 1.99 1.98 1.00%
Adjusted Per Share Value based on latest NOSH - 217,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.80 107.57 116.64 122.53 123.55 127.49 126.60 -16.36%
EPS 3.53 4.42 7.39 13.00 16.89 18.73 19.80 -68.29%
DPS 0.97 0.97 1.94 1.94 3.90 3.90 2.94 -52.22%
NAPS 1.9448 1.9447 1.9693 0.9737 1.917 1.9308 1.936 0.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.00 1.02 1.10 1.15 1.21 1.20 1.02 -
P/RPS 1.00 0.92 0.91 0.91 0.95 0.91 0.79 17.00%
P/EPS 27.41 22.32 14.44 8.62 6.94 6.22 5.04 208.93%
EY 3.65 4.48 6.93 11.61 14.42 16.09 19.86 -67.64%
DY 1.00 0.98 1.82 1.74 3.31 3.33 2.94 -51.24%
P/NAPS 0.50 0.51 0.54 1.15 0.61 0.60 0.52 -2.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 30/11/12 30/08/12 23/05/12 22/02/12 29/11/11 -
Price 1.07 1.02 1.02 1.16 1.13 1.28 1.15 -
P/RPS 1.07 0.92 0.85 0.92 0.89 0.97 0.89 13.05%
P/EPS 29.33 22.32 13.39 8.69 6.48 6.63 5.68 198.45%
EY 3.41 4.48 7.47 11.51 15.44 15.08 17.61 -66.49%
DY 0.93 0.98 1.96 1.72 3.54 3.13 2.61 -49.70%
P/NAPS 0.53 0.51 0.50 1.16 0.57 0.64 0.58 -5.82%

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