[GLBHD] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 239.69%
YoY- 24.69%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 8,881 9,494 12,386 612 12,967 16,700 167,012 -85.88%
PBT 77,278 92,864 -24,152 21,008 -9,600 11,816 18,060 163.80%
Tax -8,261 20,060 28,480 -8,248 13,453 -5,384 -6,030 23.37%
NP 69,017 112,924 4,328 12,760 3,853 6,432 12,030 220.81%
-
NP to SH 70,077 114,072 5,478 13,112 3,860 6,916 12,354 218.39%
-
Tax Rate 10.69% -21.60% - 39.26% - 45.57% 33.39% -
Total Cost -60,136 -103,429 8,058 -12,148 9,114 10,268 154,982 -
-
Net Worth 646,630 650,954 575,294 571,493 563,820 644,052 643,617 0.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 646,630 650,954 575,294 571,493 563,820 644,052 643,617 0.31%
NOSH 216,264 216,263 222,912 215,657 216,853 216,124 215,979 0.08%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 777.13% 1,189.34% 34.94% 2,084.97% 29.71% 38.51% 7.20% -
ROE 10.84% 17.52% 0.95% 2.29% 0.68% 1.07% 1.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.11 4.39 5.73 0.28 5.98 7.73 77.33 -85.88%
EPS 32.40 52.75 2.54 6.08 1.78 3.20 5.72 218.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.01 2.66 2.65 2.60 2.98 2.98 0.22%
Adjusted Per Share Value based on latest NOSH - 215,657
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.11 4.40 5.74 0.28 6.00 7.73 77.34 -85.89%
EPS 32.45 52.82 2.54 6.07 1.79 3.20 5.72 218.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9944 3.0144 2.6641 2.6465 2.6109 2.9825 2.9805 0.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.565 1.37 1.56 1.45 1.56 1.17 0.98 -
P/RPS 13.76 31.21 27.24 510.95 26.09 15.14 1.27 390.35%
P/EPS 1.74 2.60 61.59 23.85 87.64 36.56 17.13 -78.26%
EY 57.35 38.50 1.62 4.19 1.14 2.74 5.84 359.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.46 0.59 0.55 0.60 0.39 0.33 -30.81%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 17/11/15 27/08/15 26/05/15 25/02/15 -
Price 0.515 1.41 1.46 1.66 1.36 1.48 1.05 -
P/RPS 12.54 32.12 25.49 584.95 22.74 19.15 1.36 340.31%
P/EPS 1.59 2.67 57.64 27.30 76.40 46.25 18.36 -80.45%
EY 62.92 37.41 1.73 3.66 1.31 2.16 5.45 411.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.47 0.55 0.63 0.52 0.50 0.35 -38.23%

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