[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 46.92%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,235 43,993 184,530 136,855 102,000 55,367 273,139 -51.06%
PBT 8,286 1,742 7,273 10,438 6,905 5,047 39,133 -64.37%
Tax -3,192 -831 -4,236 -3,552 -2,220 -1,656 -9,383 -51.17%
NP 5,094 911 3,037 6,886 4,685 3,391 29,750 -69.06%
-
NP to SH 5,146 936 3,074 6,889 4,689 3,395 28,972 -68.30%
-
Tax Rate 38.52% 47.70% 58.24% 34.03% 32.15% 32.81% 23.98% -
Total Cost 88,141 43,082 181,493 129,969 97,315 51,976 243,389 -49.09%
-
Net Worth 434,599 433,172 433,103 434,071 434,326 438,971 435,828 -0.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,165 2,159 2,160 - 4,336 -
Div Payout % - - 70.45% 31.35% 46.08% - 14.97% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 434,599 433,172 433,103 434,071 434,326 438,971 435,828 -0.18%
NOSH 216,218 217,674 216,551 215,956 216,082 216,242 216,830 -0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.46% 2.07% 1.65% 5.03% 4.59% 6.12% 10.89% -
ROE 1.18% 0.22% 0.71% 1.59% 1.08% 0.77% 6.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.12 20.21 85.21 63.37 47.20 25.60 125.97 -50.97%
EPS 2.38 0.43 1.42 3.19 2.17 1.57 13.36 -68.24%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 2.00 -
NAPS 2.01 1.99 2.00 2.01 2.01 2.03 2.01 0.00%
Adjusted Per Share Value based on latest NOSH - 215,686
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.83 19.74 82.78 61.39 45.76 24.84 122.53 -51.05%
EPS 2.31 0.42 1.38 3.09 2.10 1.52 13.00 -68.29%
DPS 0.00 0.00 0.97 0.97 0.97 0.00 1.95 -
NAPS 1.9496 1.9432 1.9429 1.9473 1.9484 1.9693 1.9552 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.06 1.01 1.02 1.00 1.02 1.10 1.15 -
P/RPS 2.46 5.00 1.20 1.58 2.16 4.30 0.91 93.70%
P/EPS 44.54 234.88 71.86 31.35 47.00 70.06 8.61 198.21%
EY 2.25 0.43 1.39 3.19 2.13 1.43 11.62 -66.43%
DY 0.00 0.00 0.98 1.00 0.98 0.00 1.74 -
P/NAPS 0.53 0.51 0.51 0.50 0.51 0.54 0.57 -4.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 26/08/13 22/05/13 26/02/13 30/11/12 30/08/12 -
Price 1.03 1.05 1.03 1.07 1.02 1.02 1.16 -
P/RPS 2.39 5.20 1.21 1.69 2.16 3.98 0.92 88.64%
P/EPS 43.28 244.19 72.56 33.54 47.00 64.97 8.68 191.00%
EY 2.31 0.41 1.38 2.98 2.13 1.54 11.52 -65.64%
DY 0.00 0.00 0.97 0.93 0.98 0.00 1.72 -
P/NAPS 0.51 0.53 0.52 0.53 0.51 0.50 0.58 -8.19%

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