[GLBHD] YoY Annualized Quarter 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- -66.53%
YoY- -89.39%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,881 12,967 189,816 184,530 273,139 269,583 228,904 -41.78%
PBT 77,278 -9,600 21,179 7,273 39,133 45,062 14,226 32.55%
Tax -8,261 13,453 -7,703 -4,236 -9,383 -11,829 -6,707 3.53%
NP 69,017 3,853 13,476 3,037 29,750 33,233 7,519 44.65%
-
NP to SH 70,077 3,860 13,572 3,074 28,972 33,249 7,791 44.16%
-
Tax Rate 10.69% - 36.37% 58.24% 23.98% 26.25% 47.15% -
Total Cost -60,136 9,114 176,340 181,493 243,389 236,350 221,385 -
-
Net Worth 646,630 563,820 443,741 433,103 435,828 417,754 386,762 8.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 2,164 2,165 4,336 6,561 4,370 -
Div Payout % - - 15.95% 70.45% 14.97% 19.73% 56.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 646,630 563,820 443,741 433,103 435,828 417,754 386,762 8.93%
NOSH 216,264 216,853 216,459 216,551 216,830 218,719 218,510 -0.17%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 777.13% 29.71% 7.10% 1.65% 10.89% 12.33% 3.28% -
ROE 10.84% 0.68% 3.06% 0.71% 6.65% 7.96% 2.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.11 5.98 87.69 85.21 125.97 123.26 104.76 -41.67%
EPS 32.40 1.78 6.27 1.42 13.36 15.21 3.56 44.44%
DPS 0.00 0.00 1.00 1.00 2.00 3.00 2.00 -
NAPS 2.99 2.60 2.05 2.00 2.01 1.91 1.77 9.12%
Adjusted Per Share Value based on latest NOSH - 216,736
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.11 6.00 87.90 85.45 126.48 124.84 106.00 -41.79%
EPS 32.45 1.79 6.28 1.42 13.42 15.40 3.61 44.14%
DPS 0.00 0.00 1.00 1.00 2.01 3.04 2.02 -
NAPS 2.9944 2.6109 2.0549 2.0056 2.0182 1.9345 1.791 8.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.565 1.56 1.05 1.02 1.15 1.17 0.79 -
P/RPS 13.76 26.09 0.00 1.20 0.91 0.95 0.75 62.33%
P/EPS 1.74 87.64 17.43 71.86 8.61 7.70 22.16 -34.53%
EY 57.35 1.14 5.74 1.39 11.62 12.99 4.51 52.71%
DY 0.00 0.00 0.95 0.98 1.74 2.56 2.53 -
P/NAPS 0.19 0.60 0.36 0.51 0.57 0.61 0.45 -13.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 26/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.515 1.36 1.28 1.03 1.16 1.05 0.85 -
P/RPS 12.54 22.74 0.00 1.21 0.92 0.85 0.81 57.80%
P/EPS 1.59 76.40 21.25 72.56 8.68 6.91 23.84 -36.29%
EY 62.92 1.31 4.71 1.38 11.52 14.48 4.19 57.00%
DY 0.00 0.00 0.78 0.97 1.72 2.86 2.35 -
P/NAPS 0.17 0.52 0.44 0.52 0.58 0.55 0.48 -15.87%

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