[GLBHD] QoQ Cumulative 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- 17.59%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 102,000 55,367 273,139 194,212 135,351 68,508 269,583 -47.53%
PBT 6,905 5,047 39,133 37,357 31,283 21,218 45,062 -71.20%
Tax -2,220 -1,656 -9,383 -8,608 -6,721 -4,565 -11,829 -67.05%
NP 4,685 3,391 29,750 28,749 24,562 16,653 33,233 -72.75%
-
NP to SH 4,689 3,395 28,972 27,992 23,805 15,889 33,249 -72.74%
-
Tax Rate 32.15% 32.81% 23.98% 23.04% 21.48% 21.51% 26.25% -
Total Cost 97,315 51,976 243,389 165,463 110,789 51,855 236,350 -44.50%
-
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 2,160 - 4,336 4,339 4,347 - 6,561 -52.16%
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 1.08% 0.77% 6.65% 6.52% 5.50% 3.68% 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 47.20 25.60 125.97 89.50 62.26 31.43 123.26 -47.11%
EPS 2.17 1.57 13.36 12.90 10.95 7.29 15.21 -72.53%
DPS 1.00 0.00 2.00 2.00 2.00 0.00 3.00 -51.76%
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 45.76 24.84 122.53 87.12 60.72 30.73 120.94 -47.53%
EPS 2.10 1.52 13.00 12.56 10.68 7.13 14.92 -72.78%
DPS 0.97 0.00 1.95 1.95 1.95 0.00 2.94 -52.09%
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 2.16 4.30 0.91 1.35 1.93 3.25 0.95 72.48%
P/EPS 47.00 70.06 8.61 9.38 10.96 13.99 7.70 232.16%
EY 2.13 1.43 11.62 10.66 9.13 7.15 12.99 -69.87%
DY 0.98 0.00 1.74 1.65 1.67 0.00 2.56 -47.12%
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 2.16 3.98 0.92 1.26 2.06 3.66 0.85 85.69%
P/EPS 47.00 64.97 8.68 8.76 11.69 15.78 6.91 256.90%
EY 2.13 1.54 11.52 11.42 8.55 6.34 14.48 -71.97%
DY 0.98 0.00 1.72 1.77 1.56 0.00 2.86 -50.87%
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