GOLDEN LAND |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3 MYR | +1.69% |
|
+11.11% | +20.00% |
| Apr. 12 | Golden Land Berhad Announces Production Results for March 2024 | CI |
| Mar. 15 | Golden Land Berhad Announces Production Results for February 2024 | CI |
Valuation
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 98.68 | 85.81 | 79.37 | 90.1 | 81.52 | 49.34 |
| Enterprise Value (EV) 1 | 3.4 | 91.36 | 163.5 | 206 | 220 | 219.8 |
| P/E ratio | -6.6 x | -4.24 x | -4.06 x | -4.67 x | -3.67 x | -3.71 x |
| Yield | 2.17% | - | - | - | - | - |
| Capitalization / Revenue | 17.2 x | 7.14 x | 2.72 x | 1.07 x | 1.37 x | 0.59 x |
| EV / Revenue | 0.59 x | 7.61 x | 5.6 x | 2.46 x | 3.71 x | 2.65 x |
| EV / EBITDA | -0.15 x | -3.69 x | -9.65 x | -20.5 x | -29.4 x | -37.9 x |
| EV / FCF | -0.07 x | -1.67 x | -3.72 x | -41.4 x | -35.4 x | -9.92 x |
| FCF Yield | -1,510% | -59.8% | -26.9% | -2.41% | -2.82% | -10.1% |
| Price to Book | 0.22 x | 0.2 x | 0.19 x | 0.23 x | 0.22 x | 0.13 x |
| Nbr of stocks (in thousands) | 214,524 | 214,514 | 214,514 | 214,514 | 214,514 | 214,514 |
| Reference price 2 | 0.4600 | 0.4000 | 0.3700 | 0.4200 | 0.3800 | 0.2300 |
| Announcement Date | 10/25/18 | 10/10/19 | 10/28/20 | 10/28/21 | 10/27/22 | 10/26/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5.736 | 12.01 | 29.2 | 83.89 | 59.34 | 83.06 |
| EBITDA 1 | -23.25 | -24.74 | -16.94 | -10.05 | -7.483 | -5.795 |
| EBIT 1 | -25.13 | -27.44 | -22.31 | -16.15 | -14.28 | -14.06 |
| Operating Margin | -438.08% | -228.42% | -76.41% | -19.25% | -24.07% | -16.93% |
| Earnings before Tax (EBT) 1 | -19.73 | -21.61 | -19.61 | -15.48 | -20.33 | -10.74 |
| Net income 1 | -14.95 | -20.23 | -19.56 | -19.29 | -22.18 | -13.29 |
| Net margin | -260.66% | -168.39% | -66.98% | -23% | -37.38% | -15.99% |
| EPS 2 | -0.0697 | -0.0943 | -0.0912 | -0.0899 | -0.1034 | -0.0619 |
| Free Cash Flow 1 | -51.33 | -54.62 | -43.96 | -4.972 | -6.213 | -22.17 |
| FCF margin | -894.77% | -454.69% | -150.53% | -5.93% | -10.47% | -26.69% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0100 | - | - | - | - | - |
| Announcement Date | 10/25/18 | 10/10/19 | 10/28/20 | 10/28/21 | 10/27/22 | 10/26/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 5.56 | 84.1 | 116 | 138 | 170 |
| Net Cash position 1 | 95.3 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -0.2246 x | -4.966 x | -11.53 x | -18.5 x | -29.42 x |
| Free Cash Flow 1 | -51.3 | -54.6 | -44 | -4.97 | -6.21 | -22.2 |
| ROE (net income / shareholders' equity) | -4.47% | -4.88% | -5.12% | -5.28% | -6.11% | -3.92% |
| ROA (Net income/ Total Assets) | -3.13% | -3.39% | -2.39% | -1.64% | -1.43% | -1.36% |
| Assets 1 | 477 | 596.1 | 817.1 | 1,175 | 1,553 | 974.6 |
| Book Value Per Share 2 | 2.130 | 2.010 | 1.960 | 1.800 | 1.750 | 1.790 |
| Cash Flow per Share 2 | 0.4900 | 0.2800 | 0.4200 | 0.3300 | 0.3200 | 0.2000 |
| Capex 1 | 13.5 | 31.5 | 25.8 | 18.4 | 19.8 | 21.4 |
| Capex / Sales | 236.08% | 261.83% | 88.29% | 21.89% | 33.4% | 25.82% |
| Announcement Date | 10/25/18 | 10/10/19 | 10/28/20 | 10/28/21 | 10/27/22 | 10/26/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +20.00% | 13.27M | |
| +25.36% | 6.65B | |
| +0.90% | 6.43B | |
| +4.33% | 5.27B | |
| +5.77% | 2.51B | |
| +40.34% | 2.17B | |
| +0.70% | 1.6B | |
| +17.72% | 1.04B | |
| +23.97% | 942M | |
| -9.25% | 768M |
- Stock Market
- Equities
- GLBHD Stock
- Financials Golden Land
