[GLBHD] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -20.16%
YoY- -79.1%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD'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 175,765 173,157 184,531 215,783 239,789 259,998 273,139 -25.40%
PBT 8,654 3,968 7,273 12,214 14,755 22,962 39,133 -63.33%
Tax -5,208 -3,411 -4,236 -4,327 -4,882 -6,474 -9,383 -32.38%
NP 3,446 557 3,037 7,887 9,873 16,488 29,750 -76.14%
-
NP to SH 3,531 615 3,074 7,869 9,856 16,478 28,972 -75.32%
-
Tax Rate 60.18% 85.96% 58.24% 35.43% 33.09% 28.19% 23.98% -
Total Cost 172,319 172,600 181,494 207,896 229,916 243,510 243,389 -20.51%
-
Net Worth 433,953 433,172 433,472 433,529 433,489 438,971 217,058 58.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,156 2,156 2,156 2,156 4,325 4,325 -
Div Payout % - 350.68% 70.16% 27.41% 21.88% 26.25% 14.93% -
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 433,953 433,172 433,472 433,529 433,489 438,971 217,058 58.50%
NOSH 215,897 217,674 216,736 215,686 215,666 216,242 217,058 -0.35%
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 1.96% 0.32% 1.65% 3.66% 4.12% 6.34% 10.89% -
ROE 0.81% 0.14% 0.71% 1.82% 2.27% 3.75% 13.35% -
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 81.41 79.55 85.14 100.04 111.19 120.23 125.84 -25.13%
EPS 1.64 0.28 1.42 3.65 4.57 7.62 13.35 -75.19%
DPS 0.00 1.00 1.00 1.00 1.00 2.00 2.00 -
NAPS 2.01 1.99 2.00 2.01 2.01 2.03 1.00 59.06%
Adjusted Per Share Value based on latest NOSH - 215,686
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.85 77.68 82.78 96.80 107.57 116.64 122.53 -25.40%
EPS 1.58 0.28 1.38 3.53 4.42 7.39 13.00 -75.36%
DPS 0.00 0.97 0.97 0.97 0.97 1.94 1.94 -
NAPS 1.9467 1.9432 1.9446 1.9448 1.9447 1.9693 0.9737 58.50%
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 1.06 1.01 1.02 1.00 1.02 1.10 1.15 -
P/RPS 1.30 1.27 1.20 1.00 0.92 0.91 0.91 26.76%
P/EPS 64.81 357.48 71.92 27.41 22.32 14.44 8.62 282.37%
EY 1.54 0.28 1.39 3.65 4.48 6.93 11.61 -73.89%
DY 0.00 0.99 0.98 1.00 0.98 1.82 1.74 -
P/NAPS 0.53 0.51 0.51 0.50 0.51 0.54 1.15 -40.25%
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 26/02/14 28/11/13 26/08/13 22/05/13 26/02/13 30/11/12 30/08/12 -
Price 1.03 1.05 1.03 1.07 1.02 1.02 1.16 -
P/RPS 1.27 1.32 1.21 1.07 0.92 0.85 0.92 23.90%
P/EPS 62.98 371.64 72.62 29.33 22.32 13.39 8.69 273.15%
EY 1.59 0.27 1.38 3.41 4.48 7.47 11.51 -73.18%
DY 0.00 0.95 0.97 0.93 0.98 1.96 1.72 -
P/NAPS 0.51 0.53 0.52 0.53 0.51 0.50 1.16 -42.09%

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