[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -44.02%
YoY- -45.15%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 12,386 612 12,967 16,700 167,012 9,324 189,816 -83.71%
PBT -24,152 21,008 -9,600 11,816 18,060 15,156 21,179 -
Tax 28,480 -8,248 13,453 -5,384 -6,030 -4,828 -7,703 -
NP 4,328 12,760 3,853 6,432 12,030 10,328 13,476 -53.00%
-
NP to SH 5,478 13,112 3,860 6,916 12,354 10,516 13,572 -45.29%
-
Tax Rate - 39.26% - 45.57% 33.39% 31.86% 36.37% -
Total Cost 8,058 -12,148 9,114 10,268 154,982 -1,004 176,340 -87.14%
-
Net Worth 575,294 571,493 563,820 644,052 643,617 637,855 443,741 18.84%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 2,164 -
Div Payout % - - - - - - 15.95% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 575,294 571,493 563,820 644,052 643,617 637,855 443,741 18.84%
NOSH 222,912 215,657 216,853 216,124 215,979 215,491 216,459 1.97%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 34.94% 2,084.97% 29.71% 38.51% 7.20% 110.77% 7.10% -
ROE 0.95% 2.29% 0.68% 1.07% 1.92% 1.65% 3.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.73 0.28 5.98 7.73 77.33 4.33 87.69 -83.69%
EPS 2.54 6.08 1.78 3.20 5.72 4.88 6.27 -45.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.66 2.65 2.60 2.98 2.98 2.96 2.05 18.90%
Adjusted Per Share Value based on latest NOSH - 215,217
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.74 0.28 6.00 7.73 77.34 4.32 87.90 -83.70%
EPS 2.54 6.07 1.79 3.20 5.72 4.87 6.28 -45.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.6641 2.6465 2.6109 2.9825 2.9805 2.9538 2.0549 18.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.56 1.45 1.56 1.17 0.98 1.21 1.05 -
P/RPS 27.24 510.95 26.09 15.14 1.27 27.96 0.00 -
P/EPS 61.59 23.85 87.64 36.56 17.13 24.80 17.43 131.46%
EY 1.62 4.19 1.14 2.74 5.84 4.03 5.74 -56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 0.59 0.55 0.60 0.39 0.33 0.41 0.36 38.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 17/11/15 27/08/15 26/05/15 25/02/15 28/11/14 26/08/14 -
Price 1.46 1.66 1.36 1.48 1.05 1.06 1.28 -
P/RPS 25.49 584.95 22.74 19.15 1.36 24.50 0.00 -
P/EPS 57.64 27.30 76.40 46.25 18.36 21.72 21.25 94.14%
EY 1.73 3.66 1.31 2.16 5.45 4.60 4.71 -48.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 0.55 0.63 0.52 0.50 0.35 0.36 0.44 15.99%

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