[GOB] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 22.14%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 335,576 304,367 285,471 271,460 242,260 250,529 282,030 12.25%
PBT 45,960 47,169 44,695 42,945 26,519 18,858 28,278 38.11%
Tax -13,515 -12,922 -13,184 -12,450 -1,552 -1,801 -4,122 120.22%
NP 32,445 34,247 31,511 30,495 24,967 17,057 24,156 21.66%
-
NP to SH 32,445 34,247 31,511 30,495 24,967 17,057 24,156 21.66%
-
Tax Rate 29.41% 27.40% 29.50% 28.99% 5.85% 9.55% 14.58% -
Total Cost 303,131 270,120 253,960 240,965 217,293 233,472 257,874 11.34%
-
Net Worth 273,111 263,461 253,762 252,151 238,542 227,685 224,669 13.86%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 273,111 263,461 253,762 252,151 238,542 227,685 224,669 13.86%
NOSH 227,592 227,121 226,573 227,163 227,183 227,685 226,938 0.19%
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 9.67% 11.25% 11.04% 11.23% 10.31% 6.81% 8.57% -
ROE 11.88% 13.00% 12.42% 12.09% 10.47% 7.49% 10.75% -
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 147.45 134.01 125.99 119.50 106.64 110.03 124.28 12.03%
EPS 14.26 15.08 13.91 13.42 10.99 7.49 10.64 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.12 1.11 1.05 1.00 0.99 13.64%
Adjusted Per Share Value based on latest NOSH - 227,163
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.16 66.35 62.23 59.18 52.81 54.62 61.48 12.25%
EPS 7.07 7.47 6.87 6.65 5.44 3.72 5.27 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.5743 0.5532 0.5497 0.52 0.4964 0.4898 13.86%
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 0.745 0.815 0.745 0.50 0.48 0.51 0.56 -
P/RPS 0.51 0.61 0.59 0.42 0.45 0.46 0.45 8.67%
P/EPS 5.23 5.40 5.36 3.72 4.37 6.81 5.26 -0.37%
EY 19.14 18.50 18.67 26.85 22.90 14.69 19.01 0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.67 0.45 0.46 0.51 0.57 5.74%
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 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.83 0.775 0.76 0.635 0.475 0.50 0.61 -
P/RPS 0.56 0.58 0.60 0.53 0.45 0.45 0.49 9.28%
P/EPS 5.82 5.14 5.46 4.73 4.32 6.67 5.73 1.04%
EY 17.18 19.46 18.30 21.14 23.14 14.98 17.45 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.68 0.57 0.45 0.50 0.62 7.37%

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