[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 17.48%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 612 12,967 16,700 167,012 9,324 189,816 184,136 -97.76%
PBT 21,008 -9,600 11,816 18,060 15,156 21,179 19,240 6.03%
Tax -8,248 13,453 -5,384 -6,030 -4,828 -7,703 -6,734 14.46%
NP 12,760 3,853 6,432 12,030 10,328 13,476 12,505 1.35%
-
NP to SH 13,112 3,860 6,916 12,354 10,516 13,572 12,608 2.64%
-
Tax Rate 39.26% - 45.57% 33.39% 31.86% 36.37% 35.00% -
Total Cost -12,148 9,114 10,268 154,982 -1,004 176,340 171,630 -
-
Net Worth 571,493 563,820 644,052 643,617 637,855 443,741 439,260 19.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 2,164 - -
Div Payout % - - - - - 15.95% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 571,493 563,820 644,052 643,617 637,855 443,741 439,260 19.15%
NOSH 215,657 216,853 216,124 215,979 215,491 216,459 216,384 -0.22%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2,084.97% 29.71% 38.51% 7.20% 110.77% 7.10% 6.79% -
ROE 2.29% 0.68% 1.07% 1.92% 1.65% 3.06% 2.87% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.28 5.98 7.73 77.33 4.33 87.69 85.10 -97.78%
EPS 6.08 1.78 3.20 5.72 4.88 6.27 5.83 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.65 2.60 2.98 2.98 2.96 2.05 2.03 19.42%
Adjusted Per Share Value based on latest NOSH - 216,341
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.28 6.00 7.73 77.34 4.32 87.90 85.27 -97.78%
EPS 6.07 1.79 3.20 5.72 4.87 6.28 5.84 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.6465 2.6109 2.9825 2.9805 2.9538 2.0549 2.0341 19.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.45 1.56 1.17 0.98 1.21 1.05 1.14 -
P/RPS 510.95 26.09 15.14 1.27 27.96 0.00 1.34 5139.36%
P/EPS 23.85 87.64 36.56 17.13 24.80 17.43 19.57 14.08%
EY 4.19 1.14 2.74 5.84 4.03 5.74 5.11 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
P/NAPS 0.55 0.60 0.39 0.33 0.41 0.36 0.56 -1.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 27/08/15 26/05/15 25/02/15 28/11/14 26/08/14 22/05/14 -
Price 1.66 1.36 1.48 1.05 1.06 1.28 1.08 -
P/RPS 584.95 22.74 19.15 1.36 24.50 0.00 1.27 5841.87%
P/EPS 27.30 76.40 46.25 18.36 21.72 21.25 18.54 29.39%
EY 3.66 1.31 2.16 5.45 4.60 4.71 5.40 -22.82%
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 0.63 0.52 0.50 0.35 0.36 0.44 0.53 12.20%

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