[GLBHD] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -23.05%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 118,502 189,816 184,531 273,139 269,583 228,904 208,525 -8.98%
PBT 3,534 21,179 7,273 39,133 45,062 14,225 22,180 -26.36%
Tax 319 -7,703 -4,236 -9,383 -11,829 -6,707 -5,257 -
NP 3,853 13,476 3,037 29,750 33,233 7,518 16,923 -21.84%
-
NP to SH 3,860 13,572 3,074 28,972 33,249 7,790 16,923 -21.82%
-
Tax Rate -9.03% 36.37% 58.24% 23.98% 26.25% 47.15% 23.70% -
Total Cost 114,649 176,340 181,494 243,389 236,350 221,386 191,602 -8.19%
-
Net Worth 565,606 444,094 433,472 217,058 417,109 389,131 218,251 17.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,166 2,156 4,325 6,555 4,374 - -
Div Payout % - 15.96% 70.16% 14.93% 19.72% 56.15% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 565,606 444,094 433,472 217,058 417,109 389,131 218,251 17.19%
NOSH 217,540 216,631 216,736 217,058 218,382 218,613 218,251 -0.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.25% 7.10% 1.65% 10.89% 12.33% 3.28% 8.12% -
ROE 0.68% 3.06% 0.71% 13.35% 7.97% 2.00% 7.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 54.47 87.62 85.14 125.84 123.45 104.71 95.54 -8.93%
EPS 1.77 6.27 1.42 13.35 15.23 3.56 7.75 -21.80%
DPS 0.00 1.00 1.00 2.00 3.00 2.00 0.00 -
NAPS 2.60 2.05 2.00 1.00 1.91 1.78 1.00 17.25%
Adjusted Per Share Value based on latest NOSH - 217,058
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 54.88 87.90 85.45 126.48 124.84 106.00 96.56 -8.98%
EPS 1.79 6.28 1.42 13.42 15.40 3.61 7.84 -21.81%
DPS 0.00 1.00 1.00 2.00 3.04 2.03 0.00 -
NAPS 2.6192 2.0565 2.0073 1.0052 1.9315 1.802 1.0107 17.19%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.56 1.05 1.02 1.15 1.17 0.79 0.74 -
P/RPS 2.86 1.20 1.20 0.91 0.95 0.75 0.77 24.43%
P/EPS 87.92 16.76 71.92 8.62 7.68 22.17 9.54 44.77%
EY 1.14 5.97 1.39 11.61 13.01 4.51 10.48 -30.89%
DY 0.00 0.95 0.98 1.74 2.56 2.53 0.00 -
P/NAPS 0.60 0.51 0.51 1.15 0.61 0.44 0.74 -3.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 26/08/13 30/08/12 24/08/11 27/08/10 27/08/09 -
Price 1.36 1.28 1.03 1.16 1.05 0.85 0.95 -
P/RPS 2.50 1.46 1.21 0.92 0.85 0.81 0.99 16.68%
P/EPS 76.65 20.43 72.62 8.69 6.90 23.85 12.25 35.72%
EY 1.30 4.89 1.38 11.51 14.50 4.19 8.16 -26.36%
DY 0.00 0.78 0.97 1.72 2.86 2.35 0.00 -
P/NAPS 0.52 0.62 0.52 1.16 0.55 0.48 0.95 -9.55%

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