[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -21.61%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 204,000 221,468 273,139 258,949 270,702 274,032 269,583 -16.88%
PBT 13,810 20,188 39,133 49,809 62,566 84,872 45,062 -54.38%
Tax -4,440 -6,624 -9,383 -11,477 -13,442 -18,260 -11,829 -47.81%
NP 9,370 13,564 29,750 38,332 49,124 66,612 33,233 -56.83%
-
NP to SH 9,378 13,580 28,972 37,322 47,610 63,556 33,249 -56.82%
-
Tax Rate 32.15% 32.81% 23.98% 23.04% 21.48% 21.51% 26.25% -
Total Cost 194,630 207,904 243,389 220,617 221,578 207,420 236,350 -12.09%
-
Net Worth 434,326 438,971 435,828 429,644 432,620 431,553 417,754 2.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,321 - 4,336 5,786 8,695 - 6,561 -24.20%
Div Payout % 46.08% - 14.97% 15.50% 18.26% - 19.73% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 434,326 438,971 435,828 429,644 432,620 431,553 417,754 2.61%
NOSH 216,082 216,242 216,830 216,992 217,397 217,956 218,719 -0.80%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.59% 6.12% 10.89% 14.80% 18.15% 24.31% 12.33% -
ROE 2.16% 3.09% 6.65% 8.69% 11.01% 14.73% 7.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 94.41 102.42 125.97 119.34 124.52 125.73 123.26 -16.21%
EPS 4.34 6.28 13.36 17.20 21.90 29.16 15.21 -56.49%
DPS 2.00 0.00 2.00 2.67 4.00 0.00 3.00 -23.59%
NAPS 2.01 2.03 2.01 1.98 1.99 1.98 1.91 3.44%
Adjusted Per Share Value based on latest NOSH - 215,824
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 91.52 99.35 122.53 116.17 121.44 122.93 120.94 -16.88%
EPS 4.21 6.09 13.00 16.74 21.36 28.51 14.92 -56.81%
DPS 1.94 0.00 1.95 2.60 3.90 0.00 2.94 -24.11%
NAPS 1.9484 1.9693 1.9552 1.9274 1.9408 1.936 1.8741 2.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.02 1.10 1.15 1.21 1.20 1.02 1.17 -
P/RPS 1.08 1.07 0.91 1.01 0.96 0.81 0.95 8.88%
P/EPS 23.50 17.52 8.61 7.03 5.48 3.50 7.70 109.69%
EY 4.25 5.71 11.62 14.21 18.25 28.59 12.99 -52.35%
DY 1.96 0.00 1.74 2.20 3.33 0.00 2.56 -16.24%
P/NAPS 0.51 0.54 0.57 0.61 0.60 0.52 0.61 -11.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 23/05/12 22/02/12 29/11/11 24/08/11 -
Price 1.02 1.02 1.16 1.13 1.28 1.15 1.05 -
P/RPS 1.08 1.00 0.92 0.95 1.03 0.91 0.85 17.22%
P/EPS 23.50 16.24 8.68 6.57 5.84 3.94 6.91 125.31%
EY 4.25 6.16 11.52 15.22 17.11 25.36 14.48 -55.67%
DY 1.96 0.00 1.72 2.36 3.13 0.00 2.86 -22.18%
P/NAPS 0.51 0.50 0.58 0.57 0.64 0.58 0.55 -4.88%

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