[GLBHD] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -60.94%
YoY- -89.39%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 185,777 175,765 173,157 184,531 215,783 239,789 259,998 -20.09%
PBT 11,265 8,654 3,968 7,273 12,214 14,755 22,962 -37.82%
Tax -5,735 -5,208 -3,411 -4,236 -4,327 -4,882 -6,474 -7.76%
NP 5,530 3,446 557 3,037 7,887 9,873 16,488 -51.75%
-
NP to SH 5,641 3,531 615 3,074 7,869 9,856 16,478 -51.09%
-
Tax Rate 50.91% 60.18% 85.96% 58.24% 35.43% 33.09% 28.19% -
Total Cost 180,247 172,319 172,600 181,494 207,896 229,916 243,510 -18.18%
-
Net Worth 439,663 433,953 433,172 433,472 433,529 433,489 438,971 0.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 2,156 2,156 2,156 2,156 4,325 -
Div Payout % - - 350.68% 70.16% 27.41% 21.88% 26.25% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 439,663 433,953 433,172 433,472 433,529 433,489 438,971 0.10%
NOSH 216,582 215,897 217,674 216,736 215,686 215,666 216,242 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.98% 1.96% 0.32% 1.65% 3.66% 4.12% 6.34% -
ROE 1.28% 0.81% 0.14% 0.71% 1.82% 2.27% 3.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.78 81.41 79.55 85.14 100.04 111.19 120.23 -20.17%
EPS 2.60 1.64 0.28 1.42 3.65 4.57 7.62 -51.20%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 2.00 -
NAPS 2.03 2.01 1.99 2.00 2.01 2.01 2.03 0.00%
Adjusted Per Share Value based on latest NOSH - 216,736
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 83.34 78.85 77.68 82.78 96.80 107.57 116.64 -20.09%
EPS 2.53 1.58 0.28 1.38 3.53 4.42 7.39 -51.09%
DPS 0.00 0.00 0.97 0.97 0.97 0.97 1.94 -
NAPS 1.9724 1.9467 1.9432 1.9446 1.9448 1.9447 1.9693 0.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.14 1.06 1.01 1.02 1.00 1.02 1.10 -
P/RPS 1.33 1.30 1.27 1.20 1.00 0.92 0.91 28.81%
P/EPS 43.77 64.81 357.48 71.92 27.41 22.32 14.44 109.58%
EY 2.28 1.54 0.28 1.39 3.65 4.48 6.93 -52.37%
DY 0.00 0.00 0.99 0.98 1.00 0.98 1.82 -
P/NAPS 0.56 0.53 0.51 0.51 0.50 0.51 0.54 2.45%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 28/11/13 26/08/13 22/05/13 26/02/13 30/11/12 -
Price 1.08 1.03 1.05 1.03 1.07 1.02 1.02 -
P/RPS 1.26 1.27 1.32 1.21 1.07 0.92 0.85 30.03%
P/EPS 41.47 62.98 371.64 72.62 29.33 22.32 13.39 112.61%
EY 2.41 1.59 0.27 1.38 3.41 4.48 7.47 -52.99%
DY 0.00 0.00 0.95 0.97 0.93 0.98 1.96 -
P/NAPS 0.53 0.51 0.53 0.52 0.53 0.51 0.50 3.96%

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