[GOB] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 46.37%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 415,646 404,344 335,576 242,260 270,688 125,115 70,152 34.49%
PBT 94,286 66,073 45,960 26,519 37,852 -24,538 -31,534 -
Tax -37,416 -24,414 -13,515 -1,552 -10,886 3,083 262 -
NP 56,870 41,659 32,445 24,967 26,966 -21,455 -31,272 -
-
NP to SH 54,640 39,949 32,445 24,967 26,966 -21,455 -31,272 -
-
Tax Rate 39.68% 36.95% 29.41% 5.85% 28.76% - - -
Total Cost 358,776 362,685 303,131 217,293 243,722 146,570 101,424 23.42%
-
Net Worth 481,663 219,898 273,111 238,542 213,209 187,208 209,077 14.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 481,663 219,898 273,111 238,542 213,209 187,208 209,077 14.91%
NOSH 454,676 454,676 227,592 227,183 226,818 228,303 227,257 12.24%
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 13.68% 10.30% 9.67% 10.31% 9.96% -17.15% -44.58% -
ROE 11.34% 18.17% 11.88% 10.47% 12.65% -11.46% -14.96% -
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 91.47 174.68 147.45 106.64 119.34 54.80 30.87 19.83%
EPS 12.02 17.26 14.26 10.99 11.89 -9.40 -13.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.95 1.20 1.05 0.94 0.82 0.92 2.38%
Adjusted Per Share Value based on latest NOSH - 227,183
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 91.42 88.93 73.81 53.28 59.53 27.52 15.43 34.49%
EPS 12.02 8.79 7.14 5.49 5.93 -4.72 -6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0594 0.4836 0.6007 0.5246 0.4689 0.4117 0.4598 14.91%
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 0.54 0.52 0.745 0.48 0.60 0.51 0.41 -
P/RPS 0.59 0.30 0.51 0.45 0.50 0.93 1.33 -12.66%
P/EPS 4.49 3.01 5.23 4.37 5.05 -5.43 -2.98 -
EY 22.27 33.19 19.14 22.90 19.81 -18.43 -33.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.62 0.46 0.64 0.62 0.45 2.10%
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 24/02/16 16/02/15 24/02/14 28/02/13 22/02/12 23/02/11 03/02/10 -
Price 0.495 0.525 0.83 0.475 0.64 0.49 0.43 -
P/RPS 0.54 0.30 0.56 0.45 0.54 0.89 1.39 -14.57%
P/EPS 4.12 3.04 5.82 4.32 5.38 -5.21 -3.12 -
EY 24.29 32.87 17.18 23.14 18.58 -19.18 -32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.69 0.45 0.68 0.60 0.47 0.00%

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