[GLBHD] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 57.58%
YoY- 41.56%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 95,480 67,352 29,096 58,608 15,188 580 0 -
PBT -27,612 -19,920 -7,012 -15,840 -25,556 -13,600 -11,004 16.56%
Tax -2,184 -4,828 -2,016 -2,308 -264 -396 -1,072 12.58%
NP -29,796 -24,748 -9,028 -18,148 -25,820 -13,996 -12,076 16.23%
-
NP to SH -27,500 20,536 -8,184 -14,004 -24,512 -12,560 -10,268 17.83%
-
Tax Rate - - - - - - - -
Total Cost 125,276 92,100 38,124 76,756 41,008 14,576 12,076 47.65%
-
Net Worth 366,818 381,882 392,560 392,560 426,882 446,209 486,092 -4.58%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 8,603 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 366,818 381,882 392,560 392,560 426,882 446,209 486,092 -4.58%
NOSH 222,912 222,912 222,912 222,912 222,912 222,912 222,912 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -31.21% -36.74% -31.03% -30.97% -170.00% -2,413.10% 0.00% -
ROE -7.50% 5.38% -2.08% -3.57% -5.74% -2.81% -2.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.51 31.39 13.56 27.32 7.08 0.27 0.00 -
EPS -12.84 -11.08 -3.80 -6.52 -11.44 -5.84 -4.76 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.71 1.78 1.83 1.83 1.99 2.08 2.26 -4.53%
Adjusted Per Share Value based on latest NOSH - 222,912
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 42.83 30.21 13.05 26.29 6.81 0.26 0.00 -
EPS -12.34 9.21 -3.67 -6.28 -11.00 -5.63 -4.61 17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.86 -
NAPS 1.6456 1.7132 1.7611 1.7611 1.915 2.0017 2.1806 -4.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.25 0.335 0.43 0.39 0.41 0.45 0.585 -
P/RPS 0.56 1.07 3.17 1.43 5.79 166.44 0.00 -
P/EPS -1.95 3.50 -11.27 -5.97 -3.59 -7.69 -12.25 -26.37%
EY -51.28 28.57 -8.87 -16.74 -27.87 -13.01 -8.16 35.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.84 -
P/NAPS 0.15 0.19 0.23 0.21 0.21 0.22 0.26 -8.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 27/11/20 27/11/19 27/11/18 24/11/17 -
Price 0.26 0.27 0.44 0.42 0.40 0.43 0.595 -
P/RPS 0.58 0.86 3.24 1.54 5.65 159.04 0.00 -
P/EPS -2.03 2.82 -11.53 -6.43 -3.50 -7.34 -12.46 -26.08%
EY -49.31 35.45 -8.67 -15.54 -28.57 -13.62 -8.02 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.72 -
P/NAPS 0.15 0.15 0.24 0.23 0.20 0.21 0.26 -8.75%

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