[GPLUS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.94%
YoY- 180.12%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 411,472 473,183 215,468 156,982 28,352 59,837 154,117 17.77%
PBT 25,720 49,151 20,065 17,846 -12,737 10,540 1,769 56.19%
Tax -9,824 -11,297 -8,201 -9,609 -253 -7,302 459 -
NP 15,896 37,854 11,864 8,237 -12,990 3,238 2,228 38.72%
-
NP to SH 19,536 33,844 12,082 8,937 -12,954 2,700 2,228 43.57%
-
Tax Rate 38.20% 22.98% 40.87% 53.84% - 69.28% -25.95% -
Total Cost 395,576 435,329 203,604 148,745 41,342 56,599 151,889 17.28%
-
Net Worth 181,356 214,025 146,913 170,815 162,697 180,072 167,332 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 181,356 214,025 146,913 170,815 162,697 180,072 167,332 1.34%
NOSH 146,752 146,803 146,913 146,786 146,785 147,190 146,782 -0.00%
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% 8.00% 5.51% 5.25% -45.82% 5.41% 1.45% -
ROE 10.77% 15.81% 8.22% 5.23% -7.96% 1.50% 1.33% -
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 280.38 322.32 146.66 106.95 19.32 40.65 105.00 17.77%
EPS 13.31 23.05 8.22 6.09 -8.83 1.83 1.52 43.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4579 1.00 1.1637 1.1084 1.2234 1.14 1.35%
Adjusted Per Share Value based on latest NOSH - 146,803
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 280.38 322.44 146.82 106.97 19.32 40.77 105.02 17.77%
EPS 13.31 23.06 8.23 6.09 -8.83 1.84 1.52 43.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.4584 1.0011 1.164 1.1086 1.2271 1.1402 1.35%
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 1.40 -19.88%
P/EPS 7.89 4.55 9.48 29.07 -5.55 21.81 96.84 -34.14%
EY 12.68 21.96 10.54 3.44 -18.01 4.59 1.03 51.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.78 1.52 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 0.38 0.79 3.47 1.16 1.35 -19.39%
P/EPS 7.89 4.55 6.69 13.96 -7.59 25.62 93.55 -33.76%
EY 12.68 21.96 14.95 7.16 -13.17 3.90 1.07 50.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.55 0.73 0.60 0.38 1.25 -6.22%

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