[GLBHD] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 474.15%
YoY- -64.17%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,848 41,189 180,087 175,765 239,789 284,192 232,705 -45.84%
PBT 88,970 1,850 21,923 8,654 14,755 56,683 15,742 33.42%
Tax -23,223 -1,848 -7,526 -5,208 -4,882 -14,133 -6,413 23.89%
NP 65,747 2 14,397 3,446 9,873 42,550 9,329 38.42%
-
NP to SH 66,564 422 14,603 3,531 9,856 41,756 9,621 37.99%
-
Tax Rate 26.10% 99.89% 34.33% 60.18% 33.09% 24.93% 40.74% -
Total Cost -59,899 41,187 165,690 172,319 229,916 241,642 223,376 -
-
Net Worth 497,365 575,294 644,697 433,953 433,489 430,405 402,573 3.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 2,166 - 2,156 8,693 4,374 -
Div Payout % - - 14.83% - 21.88% 20.82% 45.46% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 497,365 575,294 644,697 433,953 433,489 430,405 402,573 3.58%
NOSH 216,246 216,276 216,341 215,897 215,666 216,284 218,789 -0.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1,124.26% 0.00% 7.99% 1.96% 4.12% 14.97% 4.01% -
ROE 13.38% 0.07% 2.27% 0.81% 2.27% 9.70% 2.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.70 19.04 83.24 81.41 111.19 131.40 106.36 -45.75%
EPS 30.78 0.20 6.75 1.64 4.57 19.31 4.40 38.25%
DPS 0.00 0.00 1.00 0.00 1.00 4.00 2.00 -
NAPS 2.30 2.66 2.98 2.01 2.01 1.99 1.84 3.78%
Adjusted Per Share Value based on latest NOSH - 215,897
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.62 18.48 80.79 78.85 107.57 127.49 104.39 -45.86%
EPS 29.86 0.19 6.55 1.58 4.42 18.73 4.32 37.97%
DPS 0.00 0.00 0.97 0.00 0.97 3.90 1.96 -
NAPS 2.2312 2.5808 2.8922 1.9467 1.9447 1.9308 1.806 3.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.61 1.56 0.98 1.06 1.02 1.20 1.22 -
P/RPS 22.56 8.19 1.18 1.30 0.92 0.91 1.15 64.15%
P/EPS 1.98 799.50 14.52 64.81 22.32 6.22 27.74 -35.56%
EY 50.46 0.13 6.89 1.54 4.48 16.09 3.60 55.21%
DY 0.00 0.00 1.02 0.00 0.98 3.33 1.64 -
P/NAPS 0.27 0.59 0.33 0.53 0.51 0.60 0.66 -13.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 26/02/14 26/02/13 22/02/12 23/02/11 -
Price 0.60 1.46 1.05 1.03 1.02 1.28 1.13 -
P/RPS 22.19 7.67 1.26 1.27 0.92 0.97 1.06 65.93%
P/EPS 1.95 748.25 15.56 62.98 22.32 6.63 25.70 -34.90%
EY 51.30 0.13 6.43 1.59 4.48 15.08 3.89 53.64%
DY 0.00 0.00 0.95 0.00 0.98 3.13 1.77 -
P/NAPS 0.26 0.55 0.35 0.51 0.51 0.64 0.61 -13.23%

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