[GLBHD] QoQ 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- -47.11%
YoY- -49.52%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,634 55,367 78,927 58,861 66,843 68,508 81,193 -30.78%
PBT 1,858 5,047 1,776 6,074 10,065 21,218 13,840 -73.62%
Tax -564 -1,656 -775 -1,887 -2,156 -4,565 -4,163 -73.46%
NP 1,294 3,391 1,001 4,187 7,909 16,653 9,677 -73.69%
-
NP to SH 1,294 3,395 980 4,187 7,916 15,889 9,656 -73.65%
-
Tax Rate 30.36% 32.81% 43.64% 31.07% 21.42% 21.51% 30.08% -
Total Cost 45,340 51,976 77,926 54,674 58,934 51,855 71,516 -26.09%
-
Net Worth 433,489 438,971 217,058 427,332 430,405 431,553 417,109 2.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,156 - - - 4,325 - 4,367 -37.40%
Div Payout % 166.67% - - - 54.64% - 45.23% -
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 433,489 438,971 217,058 427,332 430,405 431,553 417,109 2.58%
NOSH 215,666 216,242 217,058 215,824 216,284 217,956 218,382 -0.82%
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 2.77% 6.12% 1.27% 7.11% 11.83% 24.31% 11.92% -
ROE 0.30% 0.77% 0.45% 0.98% 1.84% 3.68% 2.31% -
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 21.62 25.60 36.36 27.27 30.91 31.43 37.18 -30.21%
EPS 0.60 1.57 0.45 1.94 3.66 7.29 4.42 -73.42%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 2.00 -36.87%
NAPS 2.01 2.03 1.00 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 21.60 25.64 36.55 27.26 30.95 31.72 37.60 -30.77%
EPS 0.60 1.57 0.45 1.94 3.67 7.36 4.47 -73.62%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 2.02 -37.28%
NAPS 2.0074 2.0328 1.0052 1.9789 1.9931 1.9984 1.9315 2.59%
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 4.72 4.30 3.16 4.44 3.88 3.25 3.15 30.78%
P/EPS 170.00 70.06 254.71 62.37 32.79 13.99 26.46 243.65%
EY 0.59 1.43 0.39 1.60 3.05 7.15 3.78 -70.84%
DY 0.98 0.00 0.00 0.00 1.67 0.00 1.71 -30.88%
P/NAPS 0.51 0.54 1.15 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 4.72 3.98 3.19 4.14 4.14 3.66 2.82 40.75%
P/EPS 170.00 64.97 256.93 58.25 34.97 15.78 23.75 269.20%
EY 0.59 1.54 0.39 1.72 2.86 6.34 4.21 -72.85%
DY 0.98 0.00 0.00 0.00 1.56 0.00 1.90 -35.55%
P/NAPS 0.51 0.50 1.16 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