[GLBHD] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 19859.0%
YoY- 805.37%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,848 10,788 8,881 7,613 41,189 76,276 118,502 -86.42%
PBT 88,970 80,834 86,090 85,829 1,850 4,997 3,534 750.62%
Tax -23,223 -15,241 -17,073 -2,107 -1,848 -536 319 -
NP 65,747 65,593 69,017 83,722 2 4,461 3,853 557.12%
-
NP to SH 66,564 66,696 70,077 84,227 422 4,509 3,860 561.73%
-
Tax Rate 26.10% 18.85% 19.83% 2.45% 99.89% 10.73% -9.03% -
Total Cost -59,899 -54,805 -60,136 -76,109 41,187 71,815 114,649 -
-
Net Worth 497,365 434,659 645,095 651,013 575,294 571,493 565,606 -8.17%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 497,365 434,659 645,095 651,013 575,294 571,493 565,606 -8.17%
NOSH 216,246 205,999 215,751 216,283 216,276 215,657 217,540 -0.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1,124.26% 608.02% 777.13% 1,099.72% 0.00% 5.85% 3.25% -
ROE 13.38% 15.34% 10.86% 12.94% 0.07% 0.79% 0.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.70 5.24 4.12 3.52 19.04 35.37 54.47 -86.38%
EPS 30.78 32.38 32.48 38.94 0.20 2.09 1.77 565.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.11 2.99 3.01 2.66 2.65 2.60 -7.81%
Adjusted Per Share Value based on latest NOSH - 216,283
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.62 4.84 3.98 3.42 18.48 34.22 53.16 -86.43%
EPS 29.86 29.92 31.44 37.78 0.19 2.02 1.73 562.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2312 1.9499 2.8939 2.9205 2.5808 2.5638 2.5374 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.61 0.515 0.565 1.37 1.56 1.45 1.56 -
P/RPS 22.56 9.83 13.73 38.92 8.19 4.10 2.86 293.78%
P/EPS 1.98 1.59 1.74 3.52 799.50 69.35 87.92 -91.93%
EY 50.46 62.87 57.49 28.43 0.13 1.44 1.14 1137.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.19 0.46 0.59 0.55 0.60 -41.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 21/11/16 29/08/16 27/05/16 25/02/16 17/11/15 27/08/15 -
Price 0.60 0.635 0.515 1.41 1.46 1.66 1.36 -
P/RPS 22.19 12.13 12.51 40.06 7.67 4.69 2.50 325.86%
P/EPS 1.95 1.96 1.59 3.62 748.25 79.40 76.65 -91.25%
EY 51.30 50.99 63.07 27.62 0.13 1.26 1.30 1046.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.17 0.47 0.55 0.63 0.52 -36.87%

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