[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 83.75%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 83,506 2,331 189,816 138,102 93,235 43,993 184,530 -40.97%
PBT 9,030 3,789 21,179 14,430 8,286 1,742 7,273 15.47%
Tax -3,015 -1,207 -7,703 -5,051 -3,192 -831 -4,236 -20.23%
NP 6,015 2,582 13,476 9,379 5,094 911 3,037 57.51%
-
NP to SH 6,177 2,629 13,572 9,456 5,146 936 3,074 59.03%
-
Tax Rate 33.39% 31.86% 36.37% 35.00% 38.52% 47.70% 58.24% -
Total Cost 77,491 -251 176,340 128,723 88,141 43,082 181,493 -43.21%
-
Net Worth 643,617 637,855 443,741 439,260 434,599 433,172 433,103 30.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 2,164 - - - 2,165 -
Div Payout % - - 15.95% - - - 70.45% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 643,617 637,855 443,741 439,260 434,599 433,172 433,103 30.13%
NOSH 215,979 215,491 216,459 216,384 216,218 217,674 216,551 -0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.20% 110.77% 7.10% 6.79% 5.46% 2.07% 1.65% -
ROE 0.96% 0.41% 3.06% 2.15% 1.18% 0.22% 0.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.66 1.08 87.69 63.82 43.12 20.21 85.21 -40.87%
EPS 2.86 1.22 6.27 4.37 2.38 0.43 1.42 59.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.98 2.96 2.05 2.03 2.01 1.99 2.00 30.35%
Adjusted Per Share Value based on latest NOSH - 216,582
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.67 1.08 87.90 63.95 43.18 20.37 85.45 -40.97%
EPS 2.86 1.22 6.28 4.38 2.38 0.43 1.42 59.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.9805 2.9538 2.0549 2.0341 2.0125 2.0059 2.0056 30.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.98 1.21 1.05 1.14 1.06 1.01 1.02 -
P/RPS 2.53 111.86 0.00 1.79 2.46 5.00 1.20 64.19%
P/EPS 34.27 99.18 17.43 26.09 44.54 234.88 71.86 -38.87%
EY 2.92 1.01 5.74 3.83 2.25 0.43 1.39 63.80%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.98 -
P/NAPS 0.33 0.41 0.36 0.56 0.53 0.51 0.51 -25.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 28/11/14 26/08/14 22/05/14 26/02/14 28/11/13 26/08/13 -
Price 1.05 1.06 1.28 1.08 1.03 1.05 1.03 -
P/RPS 2.72 97.99 0.00 1.69 2.39 5.20 1.21 71.34%
P/EPS 36.71 86.89 21.25 24.71 43.28 244.19 72.56 -36.42%
EY 2.72 1.15 4.71 4.05 2.31 0.41 1.38 57.00%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.97 -
P/NAPS 0.35 0.36 0.44 0.53 0.51 0.53 0.52 -23.14%

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