[GLBHD] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -43.12%
YoY- -62.67%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 184,531 215,783 239,789 259,998 273,139 275,405 284,192 -25.03%
PBT 7,273 12,214 14,755 22,962 39,133 51,197 56,683 -74.59%
Tax -4,236 -4,327 -4,882 -6,474 -9,383 -12,771 -14,133 -55.24%
NP 3,037 7,887 9,873 16,488 29,750 38,426 42,550 -82.82%
-
NP to SH 3,074 7,869 9,856 16,478 28,972 37,648 41,756 -82.46%
-
Tax Rate 58.24% 35.43% 33.09% 28.19% 23.98% 24.94% 24.93% -
Total Cost 181,494 207,896 229,916 243,510 243,389 236,979 241,642 -17.38%
-
Net Worth 433,472 433,529 433,489 438,971 217,058 427,332 430,405 0.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,156 2,156 2,156 4,325 4,325 8,693 8,693 -60.55%
Div Payout % 70.16% 27.41% 21.88% 26.25% 14.93% 23.09% 20.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 433,472 433,529 433,489 438,971 217,058 427,332 430,405 0.47%
NOSH 216,736 215,686 215,666 216,242 217,058 215,824 216,284 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.65% 3.66% 4.12% 6.34% 10.89% 13.95% 14.97% -
ROE 0.71% 1.82% 2.27% 3.75% 13.35% 8.81% 9.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 85.14 100.04 111.19 120.23 125.84 127.61 131.40 -25.14%
EPS 1.42 3.65 4.57 7.62 13.35 17.44 19.31 -82.47%
DPS 1.00 1.00 1.00 2.00 2.00 4.00 4.00 -60.34%
NAPS 2.00 2.01 2.01 2.03 1.00 1.98 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 216,242
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 82.78 96.80 107.57 116.64 122.53 123.55 127.49 -25.03%
EPS 1.38 3.53 4.42 7.39 13.00 16.89 18.73 -82.45%
DPS 0.97 0.97 0.97 1.94 1.94 3.90 3.90 -60.48%
NAPS 1.9446 1.9448 1.9447 1.9693 0.9737 1.917 1.9308 0.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.02 1.00 1.02 1.10 1.15 1.21 1.20 -
P/RPS 1.20 1.00 0.92 0.91 0.91 0.95 0.91 20.27%
P/EPS 71.92 27.41 22.32 14.44 8.62 6.94 6.22 412.09%
EY 1.39 3.65 4.48 6.93 11.61 14.42 16.09 -80.48%
DY 0.98 1.00 0.98 1.82 1.74 3.31 3.33 -55.78%
P/NAPS 0.51 0.50 0.51 0.54 1.15 0.61 0.60 -10.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 30/11/12 30/08/12 23/05/12 22/02/12 -
Price 1.03 1.07 1.02 1.02 1.16 1.13 1.28 -
P/RPS 1.21 1.07 0.92 0.85 0.92 0.89 0.97 15.89%
P/EPS 72.62 29.33 22.32 13.39 8.69 6.48 6.63 393.92%
EY 1.38 3.41 4.48 7.47 11.51 15.44 15.08 -79.72%
DY 0.97 0.93 0.98 1.96 1.72 3.54 3.13 -54.23%
P/NAPS 0.52 0.53 0.51 0.50 1.16 0.57 0.64 -12.93%

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