[GLBHD] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 46.92%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,121 12,525 138,102 136,855 194,212 188,390 171,148 -41.10%
PBT 69,648 8,862 14,430 10,438 37,357 31,222 22,687 20.53%
Tax 15,045 -4,038 -5,051 -3,552 -8,608 -7,666 -6,129 -
NP 84,693 4,824 9,379 6,886 28,749 23,556 16,558 31.22%
-
NP to SH 85,554 5,187 9,456 6,889 27,992 23,593 16,611 31.38%
-
Tax Rate -21.60% 45.57% 35.00% 34.03% 23.04% 24.55% 27.02% -
Total Cost -77,572 7,701 128,723 129,969 165,463 164,834 154,590 -
-
Net Worth 650,954 644,052 439,260 434,071 429,644 406,700 395,604 8.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 2,159 4,339 2,186 - -
Div Payout % - - - 31.35% 15.50% 9.27% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 650,954 644,052 439,260 434,071 429,644 406,700 395,604 8.64%
NOSH 216,263 216,124 216,384 215,956 216,992 218,656 218,565 -0.17%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1,189.34% 38.51% 6.79% 5.03% 14.80% 12.50% 9.67% -
ROE 13.14% 0.81% 2.15% 1.59% 6.52% 5.80% 4.20% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.29 5.80 63.82 63.37 89.50 86.16 78.31 -41.01%
EPS 39.56 2.40 4.37 3.19 12.90 10.79 7.60 31.61%
DPS 0.00 0.00 0.00 1.00 2.00 1.00 0.00 -
NAPS 3.01 2.98 2.03 2.01 1.98 1.86 1.81 8.83%
Adjusted Per Share Value based on latest NOSH - 215,686
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.19 5.62 61.95 61.39 87.12 84.51 76.78 -41.12%
EPS 38.38 2.33 4.24 3.09 12.56 10.58 7.45 31.38%
DPS 0.00 0.00 0.00 0.97 1.95 0.98 0.00 -
NAPS 2.9202 2.8893 1.9706 1.9473 1.9274 1.8245 1.7747 8.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.37 1.17 1.14 1.00 1.21 1.19 0.93 -
P/RPS 41.61 20.19 1.79 1.58 1.35 1.38 1.19 80.73%
P/EPS 3.46 48.75 26.09 31.35 9.38 11.03 12.24 -18.97%
EY 28.88 2.05 3.83 3.19 10.66 9.07 8.17 23.39%
DY 0.00 0.00 0.00 1.00 1.65 0.84 0.00 -
P/NAPS 0.46 0.39 0.56 0.50 0.61 0.64 0.51 -1.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 22/05/14 22/05/13 23/05/12 24/05/11 25/05/10 -
Price 1.41 1.48 1.08 1.07 1.13 1.11 0.76 -
P/RPS 42.82 25.54 1.69 1.69 1.26 1.29 0.97 87.88%
P/EPS 3.56 61.67 24.71 33.54 8.76 10.29 10.00 -15.80%
EY 28.06 1.62 4.05 2.98 11.42 9.72 10.00 18.74%
DY 0.00 0.00 0.00 0.93 1.77 0.90 0.00 -
P/NAPS 0.47 0.50 0.53 0.53 0.57 0.60 0.42 1.89%

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