[GLBHD] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 43.53%
YoY- 341.51%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 12,525 83,506 2,331 189,816 138,102 93,235 43,993 -56.75%
PBT 8,862 9,030 3,789 21,179 14,430 8,286 1,742 196.08%
Tax -4,038 -3,015 -1,207 -7,703 -5,051 -3,192 -831 187.16%
NP 4,824 6,015 2,582 13,476 9,379 5,094 911 204.11%
-
NP to SH 5,187 6,177 2,629 13,572 9,456 5,146 936 213.48%
-
Tax Rate 45.57% 33.39% 31.86% 36.37% 35.00% 38.52% 47.70% -
Total Cost 7,701 77,491 -251 176,340 128,723 88,141 43,082 -68.30%
-
Net Worth 644,052 643,617 637,855 443,741 439,260 434,599 433,172 30.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,164 - - - -
Div Payout % - - - 15.95% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 644,052 643,617 637,855 443,741 439,260 434,599 433,172 30.30%
NOSH 216,124 215,979 215,491 216,459 216,384 216,218 217,674 -0.47%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 38.51% 7.20% 110.77% 7.10% 6.79% 5.46% 2.07% -
ROE 0.81% 0.96% 0.41% 3.06% 2.15% 1.18% 0.22% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.80 38.66 1.08 87.69 63.82 43.12 20.21 -56.52%
EPS 2.40 2.86 1.22 6.27 4.37 2.38 0.43 214.98%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.98 2.98 2.96 2.05 2.03 2.01 1.99 30.92%
Adjusted Per Share Value based on latest NOSH - 216,631
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.80 38.67 1.08 87.90 63.95 43.18 20.37 -56.75%
EPS 2.40 2.86 1.22 6.28 4.38 2.38 0.43 214.98%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.9825 2.9805 2.9538 2.0549 2.0341 2.0125 2.0059 30.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.17 0.98 1.21 1.05 1.14 1.06 1.01 -
P/RPS 20.19 2.53 111.86 0.00 1.79 2.46 5.00 153.79%
P/EPS 48.75 34.27 99.18 17.43 26.09 44.54 234.88 -64.97%
EY 2.05 2.92 1.01 5.74 3.83 2.25 0.43 183.53%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.41 0.36 0.56 0.53 0.51 -16.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 28/11/14 26/08/14 22/05/14 26/02/14 28/11/13 -
Price 1.48 1.05 1.06 1.28 1.08 1.03 1.05 -
P/RPS 25.54 2.72 97.99 0.00 1.69 2.39 5.20 189.22%
P/EPS 61.67 36.71 86.89 21.25 24.71 43.28 244.19 -60.07%
EY 1.62 2.72 1.15 4.71 4.05 2.31 0.41 150.14%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.36 0.44 0.53 0.51 0.53 -3.81%

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