[GLBHD] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -90.64%
YoY- -97.11%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,788 8,881 7,613 41,189 76,276 118,502 169,724 -83.99%
PBT 80,834 86,090 85,829 1,850 4,997 3,534 15,611 198.40%
Tax -15,241 -17,073 -2,107 -1,848 -536 319 -6,690 72.87%
NP 65,593 69,017 83,722 2 4,461 3,853 8,921 276.74%
-
NP to SH 66,696 70,077 84,227 422 4,509 3,860 9,303 270.47%
-
Tax Rate 18.85% 19.83% 2.45% 99.89% 10.73% -9.03% 42.85% -
Total Cost -54,805 -60,136 -76,109 41,187 71,815 114,649 160,803 -
-
Net Worth 434,659 645,095 651,013 575,294 571,493 565,606 641,347 -22.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 2,166 -
Div Payout % - - - - - - 23.29% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 434,659 645,095 651,013 575,294 571,493 565,606 641,347 -22.78%
NOSH 205,999 215,751 216,283 216,276 215,657 217,540 215,217 -2.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 608.02% 777.13% 1,099.72% 0.00% 5.85% 3.25% 5.26% -
ROE 15.34% 10.86% 12.94% 0.07% 0.79% 0.68% 1.45% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.24 4.12 3.52 19.04 35.37 54.47 78.86 -83.51%
EPS 32.38 32.48 38.94 0.20 2.09 1.77 4.32 281.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.11 2.99 3.01 2.66 2.65 2.60 2.98 -20.50%
Adjusted Per Share Value based on latest NOSH - 222,912
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.00 4.11 3.53 19.07 35.32 54.88 78.60 -83.98%
EPS 30.89 32.45 39.00 0.20 2.09 1.79 4.31 270.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.0128 2.9873 3.0147 2.6641 2.6465 2.6192 2.9699 -22.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.515 0.565 1.37 1.56 1.45 1.56 1.17 -
P/RPS 9.83 13.73 38.92 8.19 4.10 2.86 1.48 252.12%
P/EPS 1.59 1.74 3.52 799.50 69.35 87.92 27.07 -84.81%
EY 62.87 57.49 28.43 0.13 1.44 1.14 3.69 558.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.24 0.19 0.46 0.59 0.55 0.60 0.39 -27.58%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 29/08/16 27/05/16 25/02/16 17/11/15 27/08/15 26/05/15 -
Price 0.635 0.515 1.41 1.46 1.66 1.36 1.48 -
P/RPS 12.13 12.51 40.06 7.67 4.69 2.50 1.88 245.40%
P/EPS 1.96 1.59 3.62 748.25 79.40 76.65 34.24 -85.06%
EY 50.99 63.07 27.62 0.13 1.26 1.30 2.92 569.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
P/NAPS 0.30 0.17 0.47 0.55 0.63 0.52 0.50 -28.79%

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