[GLBHD] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -79.99%
YoY- -96.27%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,788 76,276 188,202 173,157 259,998 282,204 233,180 -40.05%
PBT 80,834 4,997 23,226 3,968 22,962 59,761 14,625 32.93%
Tax -15,241 -536 -8,079 -3,411 -6,474 -14,844 -6,605 14.93%
NP 65,593 4,461 15,147 557 16,488 44,917 8,020 41.89%
-
NP to SH 66,696 4,509 15,265 615 16,478 44,145 8,309 41.45%
-
Tax Rate 18.85% 10.73% 34.78% 85.96% 28.19% 24.84% 45.16% -
Total Cost -54,805 71,815 173,055 172,600 243,510 237,287 225,160 -
-
Net Worth 434,659 571,493 637,855 433,172 438,971 431,553 389,804 1.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 434,659 571,493 637,855 433,172 438,971 431,553 389,804 1.83%
NOSH 205,999 215,657 215,491 217,674 216,242 217,956 218,991 -1.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 608.02% 5.85% 8.05% 0.32% 6.34% 15.92% 3.44% -
ROE 15.34% 0.79% 2.39% 0.14% 3.75% 10.23% 2.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.24 35.37 87.34 79.55 120.23 129.48 106.48 -39.43%
EPS 32.38 2.09 7.08 0.28 7.62 20.25 3.79 42.93%
DPS 0.00 0.00 1.00 1.00 2.00 3.00 2.00 -
NAPS 2.11 2.65 2.96 1.99 2.03 1.98 1.78 2.87%
Adjusted Per Share Value based on latest NOSH - 217,674
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.00 35.32 87.15 80.19 120.40 130.68 107.98 -40.04%
EPS 30.89 2.09 7.07 0.28 7.63 20.44 3.85 41.44%
DPS 0.00 0.00 1.00 1.00 2.00 3.04 2.03 -
NAPS 2.0128 2.6465 2.9538 2.0059 2.0328 1.9984 1.8051 1.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.515 1.45 1.21 1.01 1.10 1.02 0.80 -
P/RPS 9.83 4.10 1.39 1.27 0.91 0.79 0.75 53.48%
P/EPS 1.59 69.35 17.08 357.48 14.44 5.04 21.08 -34.97%
EY 62.87 1.44 5.85 0.28 6.93 19.86 4.74 53.79%
DY 0.00 0.00 0.83 0.99 1.82 2.94 2.50 -
P/NAPS 0.24 0.55 0.41 0.51 0.54 0.52 0.45 -9.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 17/11/15 28/11/14 28/11/13 30/11/12 29/11/11 22/11/10 -
Price 0.635 1.66 1.06 1.05 1.02 1.15 0.94 -
P/RPS 12.13 4.69 1.21 1.32 0.85 0.89 0.88 54.78%
P/EPS 1.96 79.40 14.96 371.64 13.39 5.68 24.77 -34.45%
EY 50.99 1.26 6.68 0.27 7.47 17.61 4.04 52.52%
DY 0.00 0.00 0.94 0.95 1.96 2.61 2.13 -
P/NAPS 0.30 0.63 0.36 0.53 0.50 0.58 0.53 -9.04%

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