[GLBHD] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -20.16%
YoY- -79.1%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,613 169,724 185,777 215,783 275,405 246,145 232,580 -43.41%
PBT 85,829 15,611 11,265 12,214 51,197 22,761 28,462 20.17%
Tax -2,107 -6,690 -5,735 -4,327 -12,771 -8,244 -7,756 -19.50%
NP 83,722 8,921 5,530 7,887 38,426 14,517 20,706 26.19%
-
NP to SH 84,227 9,303 5,641 7,869 37,648 14,773 20,759 26.26%
-
Tax Rate 2.45% 42.85% 50.91% 35.43% 24.94% 36.22% 27.25% -
Total Cost -76,109 160,803 180,247 207,896 236,979 231,628 211,874 -
-
Net Worth 651,013 641,347 439,663 433,529 427,332 407,089 395,057 8.67%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,166 - 2,156 8,693 4,374 2,188 -
Div Payout % - 23.29% - 27.41% 23.09% 29.61% 10.54% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 651,013 641,347 439,663 433,529 427,332 407,089 395,057 8.67%
NOSH 216,283 215,217 216,582 215,686 215,824 218,865 218,263 -0.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1,099.72% 5.26% 2.98% 3.66% 13.95% 5.90% 8.90% -
ROE 12.94% 1.45% 1.28% 1.82% 8.81% 3.63% 5.25% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.52 78.86 85.78 100.04 127.61 112.46 106.56 -43.32%
EPS 38.94 4.32 2.60 3.65 17.44 6.75 9.51 26.45%
DPS 0.00 1.00 0.00 1.00 4.00 2.00 1.00 -
NAPS 3.01 2.98 2.03 2.01 1.98 1.86 1.81 8.83%
Adjusted Per Share Value based on latest NOSH - 215,686
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.53 78.60 86.03 99.92 127.53 113.98 107.70 -43.39%
EPS 39.00 4.31 2.61 3.64 17.43 6.84 9.61 26.26%
DPS 0.00 1.00 0.00 1.00 4.03 2.03 1.01 -
NAPS 3.0147 2.9699 2.036 2.0076 1.9789 1.8851 1.8294 8.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.37 1.17 1.14 1.00 1.21 1.19 0.93 -
P/RPS 38.92 1.48 1.33 1.00 0.95 1.06 0.87 88.30%
P/EPS 3.52 27.07 43.77 27.41 6.94 17.63 9.78 -15.64%
EY 28.43 3.69 2.28 3.65 14.42 5.67 10.23 18.55%
DY 0.00 0.85 0.00 1.00 3.31 1.68 1.08 -
P/NAPS 0.46 0.39 0.56 0.50 0.61 0.64 0.51 -1.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 22/05/14 22/05/13 23/05/12 24/05/11 25/05/10 -
Price 1.41 1.48 1.08 1.07 1.13 1.11 0.76 -
P/RPS 40.06 1.88 1.26 1.07 0.89 0.99 0.71 95.72%
P/EPS 3.62 34.24 41.47 29.33 6.48 16.44 7.99 -12.35%
EY 27.62 2.92 2.41 3.41 15.44 6.08 12.51 14.09%
DY 0.00 0.68 0.00 0.93 3.54 1.80 1.32 -
P/NAPS 0.47 0.50 0.53 0.53 0.57 0.60 0.42 1.89%

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