[GOB] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 4.53%
YoY- 25.99%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 576,523 445,116 404,344 405,242 370,548 352,102 335,576 43.58%
PBT 160,146 58,812 66,073 65,961 58,978 54,228 45,960 130.36%
Tax -53,164 -24,880 -24,414 -21,540 -17,100 -15,188 -13,515 149.81%
NP 106,982 33,932 41,659 44,421 41,878 39,040 32,445 122.01%
-
NP to SH 103,707 30,386 39,949 43,147 41,279 39,040 32,445 117.45%
-
Tax Rate 33.20% 42.30% 36.95% 32.66% 28.99% 28.01% 29.41% -
Total Cost 469,541 411,184 362,685 360,821 328,670 313,062 303,131 33.98%
-
Net Worth 518,361 277,913 219,898 313,612 297,821 227,463 273,111 53.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 518,361 277,913 219,898 313,612 297,821 227,463 273,111 53.47%
NOSH 454,702 454,676 454,676 227,255 227,344 227,463 227,592 58.82%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.56% 7.62% 10.30% 10.96% 11.30% 11.09% 9.67% -
ROE 20.01% 10.93% 18.17% 13.76% 13.86% 17.16% 11.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 126.79 155.36 174.68 178.32 162.99 154.79 147.45 -9.59%
EPS 22.81 10.61 17.26 18.99 18.16 17.16 14.26 36.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.97 0.95 1.38 1.31 1.00 1.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 227,255
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 126.80 97.90 88.93 89.13 81.50 77.44 73.81 43.58%
EPS 22.81 6.68 8.79 9.49 9.08 8.59 7.14 117.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1401 0.6112 0.4836 0.6897 0.655 0.5003 0.6007 53.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.485 0.48 0.52 1.06 0.985 0.795 0.745 -
P/RPS 0.38 0.31 0.30 0.59 0.60 0.51 0.51 -17.85%
P/EPS 2.13 4.53 3.01 5.58 5.42 4.63 5.23 -45.14%
EY 47.03 22.10 33.19 17.91 18.43 21.59 19.14 82.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.55 0.77 0.75 0.80 0.62 -21.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 28/05/14 24/02/14 -
Price 0.45 0.525 0.525 0.87 1.10 1.04 0.83 -
P/RPS 0.35 0.34 0.30 0.49 0.67 0.67 0.56 -26.96%
P/EPS 1.97 4.95 3.04 4.58 6.06 6.06 5.82 -51.52%
EY 50.68 20.20 32.87 21.82 16.51 16.50 17.18 106.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.55 0.63 0.84 1.04 0.69 -31.71%

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