[GLBHD] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -61.89%
YoY- -83.65%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,040 41,127 49,242 46,634 66,843 64,855 65,330 -32.74%
PBT -8,516 5,241 6,544 1,858 10,065 13,143 12,026 -
Tax 7,490 -1,808 -2,361 -564 -2,156 -2,867 -3,059 -
NP -1,026 3,433 4,183 1,294 7,909 10,276 8,967 -
-
NP to SH -539 3,548 4,210 1,294 7,916 10,305 8,993 -
-
Tax Rate - 34.50% 36.08% 30.36% 21.42% 21.81% 25.44% -
Total Cost 7,066 37,694 45,059 45,340 58,934 54,579 56,363 -29.24%
-
Net Worth 575,294 644,697 433,953 433,489 430,405 402,573 385,101 6.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 2,156 4,325 2,187 2,188 -
Div Payout % - - - 166.67% 54.64% 21.23% 24.33% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 575,294 644,697 433,953 433,489 430,405 402,573 385,101 6.91%
NOSH 222,912 216,341 215,897 215,666 216,284 218,789 218,807 0.31%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -16.99% 8.35% 8.49% 2.77% 11.83% 15.84% 13.73% -
ROE -0.09% 0.55% 0.97% 0.30% 1.84% 2.56% 2.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.79 19.01 22.81 21.62 30.91 29.64 29.86 -32.62%
EPS -0.25 1.64 1.95 0.60 3.66 4.71 4.11 -
DPS 0.00 0.00 0.00 1.00 2.00 1.00 1.00 -
NAPS 2.66 2.98 2.01 2.01 1.99 1.84 1.76 7.12%
Adjusted Per Share Value based on latest NOSH - 215,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.80 19.05 22.80 21.60 30.95 30.03 30.25 -32.73%
EPS -0.25 1.64 1.95 0.60 3.67 4.77 4.16 -
DPS 0.00 0.00 0.00 1.00 2.00 1.01 1.01 -
NAPS 2.6641 2.9855 2.0095 2.0074 1.9931 1.8642 1.7833 6.91%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.56 0.98 1.06 1.02 1.20 1.22 0.89 -
P/RPS 55.86 5.16 4.65 4.72 3.88 4.12 2.98 62.94%
P/EPS -625.96 59.76 54.36 170.00 32.79 25.90 21.65 -
EY -0.16 1.67 1.84 0.59 3.05 3.86 4.62 -
DY 0.00 0.00 0.00 0.98 1.67 0.82 1.12 -
P/NAPS 0.59 0.33 0.53 0.51 0.60 0.66 0.51 2.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 26/02/13 22/02/12 23/02/11 24/02/10 -
Price 1.46 1.05 1.03 1.02 1.28 1.13 0.89 -
P/RPS 52.28 5.52 4.52 4.72 4.14 3.81 2.98 61.16%
P/EPS -585.83 64.02 52.82 170.00 34.97 23.99 21.65 -
EY -0.17 1.56 1.89 0.59 2.86 4.17 4.62 -
DY 0.00 0.00 0.00 0.98 1.56 0.88 1.12 -
P/NAPS 0.55 0.35 0.51 0.51 0.64 0.61 0.51 1.26%

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