[GLBHD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 3.5%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 136,855 102,000 55,367 273,139 194,212 135,351 68,508 58.54%
PBT 10,438 6,905 5,047 39,133 37,357 31,283 21,218 -37.65%
Tax -3,552 -2,220 -1,656 -9,383 -8,608 -6,721 -4,565 -15.39%
NP 6,886 4,685 3,391 29,750 28,749 24,562 16,653 -44.46%
-
NP to SH 6,889 4,689 3,395 28,972 27,992 23,805 15,889 -42.68%
-
Tax Rate 34.03% 32.15% 32.81% 23.98% 23.04% 21.48% 21.51% -
Total Cost 129,969 97,315 51,976 243,389 165,463 110,789 51,855 84.41%
-
Net Worth 434,071 434,326 438,971 435,828 429,644 432,620 431,553 0.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,159 2,160 - 4,336 4,339 4,347 - -
Div Payout % 31.35% 46.08% - 14.97% 15.50% 18.26% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 434,071 434,326 438,971 435,828 429,644 432,620 431,553 0.38%
NOSH 215,956 216,082 216,242 216,830 216,992 217,397 217,956 -0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.03% 4.59% 6.12% 10.89% 14.80% 18.15% 24.31% -
ROE 1.59% 1.08% 0.77% 6.65% 6.52% 5.50% 3.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.37 47.20 25.60 125.97 89.50 62.26 31.43 59.52%
EPS 3.19 2.17 1.57 13.36 12.90 10.95 7.29 -42.33%
DPS 1.00 1.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 2.01 2.01 2.03 2.01 1.98 1.99 1.98 1.00%
Adjusted Per Share Value based on latest NOSH - 217,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.37 47.23 25.64 126.48 89.94 62.68 31.72 58.55%
EPS 3.19 2.17 1.57 13.42 12.96 11.02 7.36 -42.69%
DPS 1.00 1.00 0.00 2.01 2.01 2.01 0.00 -
NAPS 2.0101 2.0113 2.0328 2.0182 1.9896 2.0034 1.9984 0.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.00 1.02 1.10 1.15 1.21 1.20 1.02 -
P/RPS 1.58 2.16 4.30 0.91 1.35 1.93 3.25 -38.14%
P/EPS 31.35 47.00 70.06 8.61 9.38 10.96 13.99 71.15%
EY 3.19 2.13 1.43 11.62 10.66 9.13 7.15 -41.58%
DY 1.00 0.98 0.00 1.74 1.65 1.67 0.00 -
P/NAPS 0.50 0.51 0.54 0.57 0.61 0.60 0.52 -2.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 30/11/12 30/08/12 23/05/12 22/02/12 29/11/11 -
Price 1.07 1.02 1.02 1.16 1.13 1.28 1.15 -
P/RPS 1.69 2.16 3.98 0.92 1.26 2.06 3.66 -40.23%
P/EPS 33.54 47.00 64.97 8.68 8.76 11.69 15.78 65.23%
EY 2.98 2.13 1.54 11.52 11.42 8.55 6.34 -39.51%
DY 0.93 0.98 0.00 1.72 1.77 1.56 0.00 -
P/NAPS 0.53 0.51 0.50 0.58 0.57 0.64 0.58 -5.82%

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