[GLBHD] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -43.12%
YoY- -62.67%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 76,276 188,202 173,157 259,998 282,204 233,180 189,896 -14.09%
PBT 4,997 23,226 3,968 22,962 59,761 14,625 20,171 -20.74%
Tax -536 -8,079 -3,411 -6,474 -14,844 -6,605 -4,976 -31.00%
NP 4,461 15,147 557 16,488 44,917 8,020 15,195 -18.46%
-
NP to SH 4,509 15,265 615 16,478 44,145 8,309 15,202 -18.32%
-
Tax Rate 10.73% 34.78% 85.96% 28.19% 24.84% 45.16% 24.67% -
Total Cost 71,815 173,055 172,600 243,510 237,287 225,160 174,701 -13.76%
-
Net Worth 571,493 637,855 433,172 438,971 431,553 389,804 226,973 16.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,166 2,156 4,325 6,555 4,374 - -
Div Payout % - 14.19% 350.68% 26.25% 14.85% 52.64% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 571,493 637,855 433,172 438,971 431,553 389,804 226,973 16.62%
NOSH 215,657 215,491 217,674 216,242 217,956 218,991 218,243 -0.19%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.85% 8.05% 0.32% 6.34% 15.92% 3.44% 8.00% -
ROE 0.79% 2.39% 0.14% 3.75% 10.23% 2.13% 6.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.37 87.34 79.55 120.23 129.48 106.48 87.01 -13.92%
EPS 2.09 7.08 0.28 7.62 20.25 3.79 6.97 -18.18%
DPS 0.00 1.00 1.00 2.00 3.00 2.00 0.00 -
NAPS 2.65 2.96 1.99 2.03 1.98 1.78 1.04 16.86%
Adjusted Per Share Value based on latest NOSH - 216,242
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.32 87.15 80.19 120.40 130.68 107.98 87.94 -14.09%
EPS 2.09 7.07 0.28 7.63 20.44 3.85 7.04 -18.31%
DPS 0.00 1.00 1.00 2.00 3.04 2.03 0.00 -
NAPS 2.6465 2.9538 2.0059 2.0328 1.9984 1.8051 1.0511 16.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.45 1.21 1.01 1.10 1.02 0.80 0.89 -
P/RPS 4.10 1.39 1.27 0.91 0.79 0.75 1.02 26.08%
P/EPS 69.35 17.08 357.48 14.44 5.04 21.08 12.78 32.54%
EY 1.44 5.85 0.28 6.93 19.86 4.74 7.83 -24.57%
DY 0.00 0.83 0.99 1.82 2.94 2.50 0.00 -
P/NAPS 0.55 0.41 0.51 0.54 0.52 0.45 0.86 -7.17%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 28/11/14 28/11/13 30/11/12 29/11/11 22/11/10 18/11/09 -
Price 1.66 1.06 1.05 1.02 1.15 0.94 0.88 -
P/RPS 4.69 1.21 1.32 0.85 0.89 0.88 1.01 29.14%
P/EPS 79.40 14.96 371.64 13.39 5.68 24.77 12.63 35.83%
EY 1.26 6.68 0.27 7.47 17.61 4.04 7.92 -26.37%
DY 0.00 0.94 0.95 1.96 2.61 2.13 0.00 -
P/NAPS 0.63 0.36 0.53 0.50 0.58 0.53 0.85 -4.86%

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