[GLBHD] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -30.94%
YoY- -80.3%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 12,386 167,012 186,470 204,000 270,702 241,484 233,880 -38.70%
PBT -24,152 18,060 16,572 13,810 62,566 39,324 36,290 -
Tax 28,480 -6,030 -6,384 -4,440 -13,442 -8,834 -9,422 -
NP 4,328 12,030 10,188 9,370 49,124 30,490 26,868 -26.22%
-
NP to SH 5,478 12,354 10,292 9,378 47,610 30,596 26,934 -23.30%
-
Tax Rate - 33.39% 38.52% 32.15% 21.48% 22.46% 25.96% -
Total Cost 8,058 154,982 176,282 194,630 221,578 210,994 207,012 -41.77%
-
Net Worth 575,294 643,617 434,599 434,326 432,620 402,118 384,771 6.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 4,321 8,695 4,370 4,372 -
Div Payout % - - - 46.08% 18.26% 14.29% 16.23% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 575,294 643,617 434,599 434,326 432,620 402,118 384,771 6.93%
NOSH 222,912 215,979 216,218 216,082 217,397 218,542 218,620 0.32%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 34.94% 7.20% 5.46% 4.59% 18.15% 12.63% 11.49% -
ROE 0.95% 1.92% 2.37% 2.16% 11.01% 7.61% 7.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.73 77.33 86.24 94.41 124.52 110.50 106.98 -38.59%
EPS 2.54 5.72 4.76 4.34 21.90 14.00 12.32 -23.13%
DPS 0.00 0.00 0.00 2.00 4.00 2.00 2.00 -
NAPS 2.66 2.98 2.01 2.01 1.99 1.84 1.76 7.12%
Adjusted Per Share Value based on latest NOSH - 215,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.74 77.34 86.35 94.47 125.36 111.83 108.30 -38.69%
EPS 2.54 5.72 4.77 4.34 22.05 14.17 12.47 -23.28%
DPS 0.00 0.00 0.00 2.00 4.03 2.02 2.02 -
NAPS 2.6641 2.9805 2.0125 2.0113 2.0034 1.8621 1.7818 6.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.56 0.98 1.06 1.02 1.20 1.22 0.89 -
P/RPS 27.24 1.27 1.23 1.08 0.96 1.10 0.83 78.88%
P/EPS 61.59 17.13 22.27 23.50 5.48 8.71 7.22 42.91%
EY 1.62 5.84 4.49 4.25 18.25 11.48 13.84 -30.04%
DY 0.00 0.00 0.00 1.96 3.33 1.64 2.25 -
P/NAPS 0.59 0.33 0.53 0.51 0.60 0.66 0.51 2.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 26/02/13 22/02/12 23/02/11 24/02/10 -
Price 1.46 1.05 1.03 1.02 1.28 1.13 0.89 -
P/RPS 25.49 1.36 1.19 1.08 1.03 1.02 0.83 76.91%
P/EPS 57.64 18.36 21.64 23.50 5.84 8.07 7.22 41.35%
EY 1.73 5.45 4.62 4.25 17.11 12.39 13.84 -29.27%
DY 0.00 0.00 0.00 1.96 3.13 1.77 2.25 -
P/NAPS 0.55 0.35 0.51 0.51 0.64 0.61 0.51 1.26%

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