[GLBHD] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.18%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 97,929 83,090 76,023 56,086 17,936 8,022 2,350 86.14%
PBT -14,821 -23,339 -12,632 -9,310 -27,434 -30,413 5,467 -
Tax -1,229 -5,137 -5,017 -3,179 615 -57 -998 3.52%
NP -16,050 -28,476 -17,649 -12,489 -26,819 -30,470 4,469 -
-
NP to SH -14,842 -46,939 -17,094 -10,444 -25,613 -25,089 6,463 -
-
Tax Rate - - - - - - 18.25% -
Total Cost 113,979 111,566 93,672 68,575 44,755 38,492 -2,119 -
-
Net Worth 358,238 349,657 392,560 401,141 420,447 448,346 482,679 -4.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 2,150 -
Div Payout % - - - - - - 33.28% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 358,238 349,657 392,560 401,141 420,447 448,346 482,679 -4.84%
NOSH 222,912 222,912 222,912 222,912 222,912 222,912 222,912 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -16.39% -34.27% -23.22% -22.27% -149.53% -379.83% 190.17% -
ROE -4.14% -13.42% -4.35% -2.60% -6.09% -5.60% 1.34% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.65 38.73 35.44 26.15 8.36 3.74 1.10 86.01%
EPS -6.92 -21.88 -7.97 -4.87 -11.94 -11.70 3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.67 1.63 1.83 1.87 1.96 2.09 2.25 -4.84%
Adjusted Per Share Value based on latest NOSH - 222,912
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.93 37.27 34.10 25.16 8.05 3.60 1.05 86.26%
EPS -6.66 -21.06 -7.67 -4.69 -11.49 -11.26 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 1.6071 1.5686 1.7611 1.7995 1.8862 2.0113 2.1653 -4.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.25 0.28 0.415 0.43 0.49 0.39 0.59 -
P/RPS 0.55 0.72 1.17 1.64 5.86 10.43 53.86 -53.40%
P/EPS -3.61 -1.28 -5.21 -8.83 -4.10 -3.33 19.58 -
EY -27.68 -78.15 -19.20 -11.32 -24.37 -29.99 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.15 0.17 0.23 0.23 0.25 0.19 0.26 -8.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 -
Price 0.275 0.275 0.51 0.375 0.495 0.38 0.56 -
P/RPS 0.60 0.71 1.44 1.43 5.92 10.16 51.12 -52.31%
P/EPS -3.97 -1.26 -6.40 -7.70 -4.15 -3.25 18.59 -
EY -25.16 -79.57 -15.62 -12.98 -24.12 -30.78 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.16 0.17 0.28 0.20 0.25 0.18 0.25 -7.16%

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