[GLBHD] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -88.28%
YoY- -78.63%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 184,530 136,855 102,000 55,367 273,139 194,212 135,351 22.97%
PBT 7,273 10,438 6,905 5,047 39,133 37,357 31,283 -62.22%
Tax -4,236 -3,552 -2,220 -1,656 -9,383 -8,608 -6,721 -26.51%
NP 3,037 6,886 4,685 3,391 29,750 28,749 24,562 -75.21%
-
NP to SH 3,074 6,889 4,689 3,395 28,972 27,992 23,805 -74.48%
-
Tax Rate 58.24% 34.03% 32.15% 32.81% 23.98% 23.04% 21.48% -
Total Cost 181,493 129,969 97,315 51,976 243,389 165,463 110,789 39.00%
-
Net Worth 433,103 434,071 434,326 438,971 435,828 429,644 432,620 0.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,165 2,159 2,160 - 4,336 4,339 4,347 -37.19%
Div Payout % 70.45% 31.35% 46.08% - 14.97% 15.50% 18.26% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 433,103 434,071 434,326 438,971 435,828 429,644 432,620 0.07%
NOSH 216,551 215,956 216,082 216,242 216,830 216,992 217,397 -0.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.65% 5.03% 4.59% 6.12% 10.89% 14.80% 18.15% -
ROE 0.71% 1.59% 1.08% 0.77% 6.65% 6.52% 5.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 85.21 63.37 47.20 25.60 125.97 89.50 62.26 23.29%
EPS 1.42 3.19 2.17 1.57 13.36 12.90 10.95 -74.41%
DPS 1.00 1.00 1.00 0.00 2.00 2.00 2.00 -37.03%
NAPS 2.00 2.01 2.01 2.03 2.01 1.98 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 216,242
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 85.45 63.37 47.23 25.64 126.48 89.94 62.68 22.97%
EPS 1.42 3.19 2.17 1.57 13.42 12.96 11.02 -74.52%
DPS 1.00 1.00 1.00 0.00 2.01 2.01 2.01 -37.23%
NAPS 2.0056 2.0101 2.0113 2.0328 2.0182 1.9896 2.0034 0.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.02 1.00 1.02 1.10 1.15 1.21 1.20 -
P/RPS 1.20 1.58 2.16 4.30 0.91 1.35 1.93 -27.17%
P/EPS 71.86 31.35 47.00 70.06 8.61 9.38 10.96 250.71%
EY 1.39 3.19 2.13 1.43 11.62 10.66 9.13 -71.52%
DY 0.98 1.00 0.98 0.00 1.74 1.65 1.67 -29.93%
P/NAPS 0.51 0.50 0.51 0.54 0.57 0.61 0.60 -10.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 30/11/12 30/08/12 23/05/12 22/02/12 -
Price 1.03 1.07 1.02 1.02 1.16 1.13 1.28 -
P/RPS 1.21 1.69 2.16 3.98 0.92 1.26 2.06 -29.88%
P/EPS 72.56 33.54 47.00 64.97 8.68 8.76 11.69 238.12%
EY 1.38 2.98 2.13 1.54 11.52 11.42 8.55 -70.38%
DY 0.97 0.93 0.98 0.00 1.72 1.77 1.56 -27.17%
P/NAPS 0.52 0.53 0.51 0.50 0.58 0.57 0.64 -12.93%

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