[GLBHD] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 17.48%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,500 6,320 12,386 167,012 186,470 204,000 270,702 -54.16%
PBT 6,830 -768 -24,152 18,060 16,572 13,810 62,566 -30.84%
Tax -2,964 -1,444 28,480 -6,030 -6,384 -4,440 -13,442 -22.25%
NP 3,866 -2,212 4,328 12,030 10,188 9,370 49,124 -34.51%
-
NP to SH 6,118 -1,548 5,478 12,354 10,292 9,378 47,610 -28.94%
-
Tax Rate 43.40% - - 33.39% 38.52% 32.15% 21.48% -
Total Cost -1,366 8,532 8,058 154,982 176,282 194,630 221,578 -
-
Net Worth 482,679 497,365 575,294 643,617 434,599 434,326 432,620 1.83%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 4,321 8,695 -
Div Payout % - - - - - 46.08% 18.26% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 482,679 497,365 575,294 643,617 434,599 434,326 432,620 1.83%
NOSH 222,912 222,912 222,912 215,979 216,218 216,082 217,397 0.41%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 154.64% -35.00% 34.94% 7.20% 5.46% 4.59% 18.15% -
ROE 1.27% -0.31% 0.95% 1.92% 2.37% 2.16% 11.01% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.17 2.92 5.73 77.33 86.24 94.41 124.52 -54.03%
EPS 2.84 -0.72 2.54 5.72 4.76 4.34 21.90 -28.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
NAPS 2.25 2.30 2.66 2.98 2.01 2.01 1.99 2.06%
Adjusted Per Share Value based on latest NOSH - 216,341
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.16 2.93 5.74 77.34 86.35 94.47 125.36 -54.14%
EPS 2.83 -0.72 2.54 5.72 4.77 4.34 22.05 -28.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.03 -
NAPS 2.2352 2.3032 2.6641 2.9805 2.0125 2.0113 2.0034 1.83%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.59 0.61 1.56 0.98 1.06 1.02 1.20 -
P/RPS 50.63 20.87 27.24 1.27 1.23 1.08 0.96 93.53%
P/EPS 20.69 -85.21 61.59 17.13 22.27 23.50 5.48 24.76%
EY 4.83 -1.17 1.62 5.84 4.49 4.25 18.25 -19.85%
DY 0.00 0.00 0.00 0.00 0.00 1.96 3.33 -
P/NAPS 0.26 0.27 0.59 0.33 0.53 0.51 0.60 -12.99%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 25/02/16 25/02/15 26/02/14 26/02/13 22/02/12 -
Price 0.56 0.60 1.46 1.05 1.03 1.02 1.28 -
P/RPS 48.05 20.53 25.49 1.36 1.19 1.08 1.03 89.62%
P/EPS 19.64 -83.82 57.64 18.36 21.64 23.50 5.84 22.37%
EY 5.09 -1.19 1.73 5.45 4.62 4.25 17.11 -18.28%
DY 0.00 0.00 0.00 0.00 0.00 1.96 3.13 -
P/NAPS 0.25 0.26 0.55 0.35 0.51 0.51 0.64 -14.48%

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