[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 49.82%
YoY- 55.61%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 83,506 93,235 102,000 135,351 120,742 116,940 109,711 -4.44%
PBT 9,030 8,286 6,905 31,283 19,662 18,145 10,706 -2.79%
Tax -3,015 -3,192 -2,220 -6,721 -4,417 -4,711 -2,489 3.24%
NP 6,015 5,094 4,685 24,562 15,245 13,434 8,217 -5.06%
-
NP to SH 6,177 5,146 4,689 23,805 15,298 13,467 8,217 -4.64%
-
Tax Rate 33.39% 38.52% 32.15% 21.48% 22.46% 25.96% 23.25% -
Total Cost 77,491 88,141 97,315 110,789 105,497 103,506 101,494 -4.39%
-
Net Worth 643,617 434,599 434,326 432,620 402,118 384,771 213,114 20.21%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 2,160 4,347 2,185 2,186 - -
Div Payout % - - 46.08% 18.26% 14.29% 16.23% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 643,617 434,599 434,326 432,620 402,118 384,771 213,114 20.21%
NOSH 215,979 216,218 216,082 217,397 218,542 218,620 219,705 -0.28%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.20% 5.46% 4.59% 18.15% 12.63% 11.49% 7.49% -
ROE 0.96% 1.18% 1.08% 5.50% 3.80% 3.50% 3.86% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 38.66 43.12 47.20 62.26 55.25 53.49 49.94 -4.17%
EPS 2.86 2.38 2.17 10.95 7.00 6.16 3.74 -4.37%
DPS 0.00 0.00 1.00 2.00 1.00 1.00 0.00 -
NAPS 2.98 2.01 2.01 1.99 1.84 1.76 0.97 20.56%
Adjusted Per Share Value based on latest NOSH - 216,284
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 38.67 43.18 47.23 62.68 55.91 54.15 50.80 -4.44%
EPS 2.86 2.38 2.17 11.02 7.08 6.24 3.81 -4.66%
DPS 0.00 0.00 1.00 2.01 1.01 1.01 0.00 -
NAPS 2.9805 2.0125 2.0113 2.0034 1.8621 1.7818 0.9869 20.21%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.98 1.06 1.02 1.20 1.22 0.89 0.51 -
P/RPS 2.53 2.46 2.16 1.93 2.21 1.66 1.02 16.33%
P/EPS 34.27 44.54 47.00 10.96 17.43 14.45 13.64 16.58%
EY 2.92 2.25 2.13 9.13 5.74 6.92 7.33 -14.21%
DY 0.00 0.00 0.98 1.67 0.82 1.12 0.00 -
P/NAPS 0.33 0.53 0.51 0.60 0.66 0.51 0.53 -7.58%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 26/02/13 22/02/12 23/02/11 24/02/10 20/02/09 -
Price 1.05 1.03 1.02 1.28 1.13 0.89 0.50 -
P/RPS 2.72 2.39 2.16 2.06 2.05 1.66 1.00 18.13%
P/EPS 36.71 43.28 47.00 11.69 16.14 14.45 13.37 18.32%
EY 2.72 2.31 2.13 8.55 6.19 6.92 7.48 -15.50%
DY 0.00 0.00 0.98 1.56 0.88 1.12 0.00 -
P/NAPS 0.35 0.51 0.51 0.64 0.61 0.51 0.52 -6.38%

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