[GLBHD] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -79.99%
YoY- -96.27%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 189,816 185,777 175,765 173,157 184,531 215,783 239,789 -14.46%
PBT 21,179 11,265 8,654 3,968 7,273 12,214 14,755 27.33%
Tax -7,703 -5,735 -5,208 -3,411 -4,236 -4,327 -4,882 35.64%
NP 13,476 5,530 3,446 557 3,037 7,887 9,873 23.11%
-
NP to SH 13,572 5,641 3,531 615 3,074 7,869 9,856 23.84%
-
Tax Rate 36.37% 50.91% 60.18% 85.96% 58.24% 35.43% 33.09% -
Total Cost 176,340 180,247 172,319 172,600 181,494 207,896 229,916 -16.25%
-
Net Worth 444,094 439,663 433,953 433,172 433,472 433,529 433,489 1.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,166 - - 2,156 2,156 2,156 2,156 0.30%
Div Payout % 15.96% - - 350.68% 70.16% 27.41% 21.88% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 444,094 439,663 433,953 433,172 433,472 433,529 433,489 1.62%
NOSH 216,631 216,582 215,897 217,674 216,736 215,686 215,666 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.10% 2.98% 1.96% 0.32% 1.65% 3.66% 4.12% -
ROE 3.06% 1.28% 0.81% 0.14% 0.71% 1.82% 2.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.62 85.78 81.41 79.55 85.14 100.04 111.19 -14.72%
EPS 6.27 2.60 1.64 0.28 1.42 3.65 4.57 23.54%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.05 2.03 2.01 1.99 2.00 2.01 2.01 1.32%
Adjusted Per Share Value based on latest NOSH - 217,674
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.90 86.03 81.39 80.19 85.45 99.92 111.04 -14.46%
EPS 6.28 2.61 1.64 0.28 1.42 3.64 4.56 23.85%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.0565 2.036 2.0095 2.0059 2.0073 2.0076 2.0074 1.62%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.05 1.14 1.06 1.01 1.02 1.00 1.02 -
P/RPS 1.20 1.33 1.30 1.27 1.20 1.00 0.92 19.43%
P/EPS 16.76 43.77 64.81 357.48 71.92 27.41 22.32 -17.42%
EY 5.97 2.28 1.54 0.28 1.39 3.65 4.48 21.15%
DY 0.95 0.00 0.00 0.99 0.98 1.00 0.98 -2.05%
P/NAPS 0.51 0.56 0.53 0.51 0.51 0.50 0.51 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 26/02/14 28/11/13 26/08/13 22/05/13 26/02/13 -
Price 1.28 1.08 1.03 1.05 1.03 1.07 1.02 -
P/RPS 1.46 1.26 1.27 1.32 1.21 1.07 0.92 36.16%
P/EPS 20.43 41.47 62.98 371.64 72.62 29.33 22.32 -5.74%
EY 4.89 2.41 1.59 0.27 1.38 3.41 4.48 6.02%
DY 0.78 0.00 0.00 0.95 0.97 0.93 0.98 -14.15%
P/NAPS 0.62 0.53 0.51 0.53 0.52 0.53 0.51 13.94%

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