[GLBHD] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 12.47%
YoY- 2382.11%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,200 10,788 76,276 188,202 173,157 259,998 282,204 -55.43%
PBT -1,079 80,834 4,997 23,226 3,968 22,962 59,761 -
Tax -276 -15,241 -536 -8,079 -3,411 -6,474 -14,844 -48.49%
NP -1,355 65,593 4,461 15,147 557 16,488 44,917 -
-
NP to SH 166 66,696 4,509 15,265 615 16,478 44,145 -60.53%
-
Tax Rate - 18.85% 10.73% 34.78% 85.96% 28.19% 24.84% -
Total Cost 3,555 -54,805 71,815 173,055 172,600 243,510 237,287 -50.31%
-
Net Worth 486,092 434,659 571,493 637,855 433,172 438,971 431,553 2.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,150 - - 2,166 2,156 4,325 6,555 -16.94%
Div Payout % 1,295.69% - - 14.19% 350.68% 26.25% 14.85% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 486,092 434,659 571,493 637,855 433,172 438,971 431,553 2.00%
NOSH 222,912 205,999 215,657 215,491 217,674 216,242 217,956 0.37%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -61.59% 608.02% 5.85% 8.05% 0.32% 6.34% 15.92% -
ROE 0.03% 15.34% 0.79% 2.39% 0.14% 3.75% 10.23% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.02 5.24 35.37 87.34 79.55 120.23 129.48 -55.36%
EPS 0.08 32.38 2.09 7.08 0.28 7.62 20.25 -60.20%
DPS 1.00 0.00 0.00 1.00 1.00 2.00 3.00 -16.71%
NAPS 2.26 2.11 2.65 2.96 1.99 2.03 1.98 2.22%
Adjusted Per Share Value based on latest NOSH - 215,491
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.99 4.84 34.22 84.43 77.68 116.64 126.60 -55.41%
EPS 0.07 29.92 2.02 6.85 0.28 7.39 19.80 -60.93%
DPS 0.96 0.00 0.00 0.97 0.97 1.94 2.94 -17.00%
NAPS 2.1806 1.9499 2.5638 2.8615 1.9432 1.9693 1.936 2.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.585 0.515 1.45 1.21 1.01 1.10 1.02 -
P/RPS 57.19 9.83 4.10 1.39 1.27 0.91 0.79 104.01%
P/EPS 757.98 1.59 69.35 17.08 357.48 14.44 5.04 130.43%
EY 0.13 62.87 1.44 5.85 0.28 6.93 19.86 -56.71%
DY 1.71 0.00 0.00 0.83 0.99 1.82 2.94 -8.62%
P/NAPS 0.26 0.24 0.55 0.41 0.51 0.54 0.52 -10.90%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 21/11/16 17/11/15 28/11/14 28/11/13 30/11/12 29/11/11 -
Price 0.595 0.635 1.66 1.06 1.05 1.02 1.15 -
P/RPS 58.17 12.13 4.69 1.21 1.32 0.85 0.89 100.57%
P/EPS 770.94 1.96 79.40 14.96 371.64 13.39 5.68 126.52%
EY 0.13 50.99 1.26 6.68 0.27 7.47 17.61 -55.84%
DY 1.68 0.00 0.00 0.94 0.95 1.96 2.61 -7.07%
P/NAPS 0.26 0.30 0.63 0.36 0.53 0.50 0.58 -12.50%

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