[GPLUS] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 98.01%
YoY- -38.7%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 411,472 473,183 215,468 156,645 28,352 59,865 152,130 18.02%
PBT 25,720 47,173 20,065 17,751 -11,583 10,540 1,771 56.16%
Tax -9,824 -11,297 -8,200 -9,589 -253 -7,302 521 -
NP 15,896 35,876 11,865 8,162 -11,836 3,238 2,292 38.07%
-
NP to SH 19,536 31,867 12,198 8,862 -11,800 2,700 2,292 42.90%
-
Tax Rate 38.20% 23.95% 40.87% 54.02% - 69.28% -29.42% -
Total Cost 395,576 437,307 203,603 148,483 40,188 56,627 149,838 17.55%
-
Net Worth 181,523 214,067 151,490 149,344 162,675 179,520 167,528 1.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 181,523 214,067 151,490 149,344 162,675 179,520 167,528 1.34%
NOSH 146,887 146,832 146,878 146,732 146,766 146,739 146,710 0.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.86% 7.58% 5.51% 5.21% -41.75% 5.41% 1.51% -
ROE 10.76% 14.89% 8.05% 5.93% -7.25% 1.50% 1.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 280.13 322.26 146.70 106.76 19.32 40.80 103.69 18.00%
EPS 13.30 21.70 8.31 6.03 -8.04 1.84 1.56 42.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4579 1.0314 1.0178 1.1084 1.2234 1.1419 1.32%
Adjusted Per Share Value based on latest NOSH - 146,752
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 280.38 322.44 146.82 106.74 19.32 40.79 103.66 18.02%
EPS 13.31 21.71 8.31 6.04 -8.04 1.84 1.56 42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2369 1.4587 1.0323 1.0177 1.1085 1.2233 1.1416 1.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 20/11/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.05 1.05 0.78 1.77 0.49 0.40 1.47 -
P/RPS 0.37 0.33 0.53 1.66 2.54 0.98 1.42 -20.07%
P/EPS 7.89 4.84 9.39 29.31 -6.09 21.74 94.09 -33.82%
EY 12.67 20.67 10.65 3.41 -16.41 4.60 1.06 51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.76 1.74 0.44 0.33 1.29 -6.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 31/05/10 27/02/09 29/02/08 27/02/07 22/03/06 28/02/05 -
Price 1.05 1.05 0.55 0.85 0.67 0.47 1.42 -
P/RPS 0.37 0.33 0.37 0.80 3.47 1.15 1.37 -19.59%
P/EPS 7.89 4.84 6.62 14.07 -8.33 25.54 90.89 -33.44%
EY 12.67 20.67 15.10 7.11 -12.00 3.91 1.10 50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.53 0.84 0.60 0.38 1.24 -6.09%

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