[GLBHD] YoY Annualized Quarter 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- -2.05%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 9,494 16,700 184,136 182,473 258,949 251,186 228,197 -41.10%
PBT 92,864 11,816 19,240 13,917 49,809 41,629 30,249 20.53%
Tax 20,060 -5,384 -6,734 -4,736 -11,477 -10,221 -8,172 -
NP 112,924 6,432 12,505 9,181 38,332 31,408 22,077 31.23%
-
NP to SH 114,072 6,916 12,608 9,185 37,322 31,457 22,148 31.38%
-
Tax Rate -21.60% 45.57% 35.00% 34.03% 23.04% 24.55% 27.02% -
Total Cost -103,429 10,268 171,630 173,292 220,617 219,778 206,120 -
-
Net Worth 650,954 644,052 439,260 434,071 429,644 406,700 395,604 8.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 2,879 5,786 2,915 - -
Div Payout % - - - 31.35% 15.50% 9.27% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 650,954 644,052 439,260 434,071 429,644 406,700 395,604 8.64%
NOSH 216,263 216,124 216,384 215,956 216,992 218,656 218,565 -0.17%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1,189.34% 38.51% 6.79% 5.03% 14.80% 12.50% 9.67% -
ROE 17.52% 1.07% 2.87% 2.12% 8.69% 7.73% 5.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.39 7.73 85.10 84.50 119.34 114.88 104.41 -41.00%
EPS 52.75 3.20 5.83 4.25 17.20 14.39 10.13 31.62%
DPS 0.00 0.00 0.00 1.33 2.67 1.33 0.00 -
NAPS 3.01 2.98 2.03 2.01 1.98 1.86 1.81 8.83%
Adjusted Per Share Value based on latest NOSH - 215,686
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.26 7.49 82.60 81.86 116.17 112.68 102.37 -41.10%
EPS 51.17 3.10 5.66 4.12 16.74 14.11 9.94 31.37%
DPS 0.00 0.00 0.00 1.29 2.60 1.31 0.00 -
NAPS 2.9202 2.8893 1.9706 1.9473 1.9274 1.8245 1.7747 8.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.37 1.17 1.14 1.00 1.21 1.19 0.93 -
P/RPS 31.21 15.14 1.34 1.18 1.01 1.04 0.89 80.82%
P/EPS 2.60 36.56 19.57 23.51 7.03 8.27 9.18 -18.94%
EY 38.50 2.74 5.11 4.25 14.21 12.09 10.90 23.38%
DY 0.00 0.00 0.00 1.33 2.20 1.12 0.00 -
P/NAPS 0.46 0.39 0.56 0.50 0.61 0.64 0.51 -1.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 22/05/14 22/05/13 23/05/12 24/05/11 25/05/10 -
Price 1.41 1.48 1.08 1.07 1.13 1.11 0.76 -
P/RPS 32.12 19.15 1.27 1.27 0.95 0.97 0.73 87.78%
P/EPS 2.67 46.25 18.54 25.16 6.57 7.72 7.50 -15.80%
EY 37.41 2.16 5.40 3.98 15.22 12.96 13.33 18.74%
DY 0.00 0.00 0.00 1.25 2.36 1.20 0.00 -
P/NAPS 0.47 0.50 0.53 0.53 0.57 0.60 0.42 1.89%

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