GPHAROS | GOLDEN PHAROS BHD
0.310 (-1.59%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
GPHAROS Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
GPHAROS Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 10.66 | -4.65 | -3.94 | -37.0% | 0.00 | -2.85 | 11.0% | 20.2% | 21.2% | 353.4% | ||||||||
| 20 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 9.61 | -5.43 | -5.00 | -52.1% | 0.00 | -3.62 | 21.3% | 36.0% | 33.7% | 651.6% | ||||||||
| 28 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 7.92 | -3.99 | -3.74 | -47.3% | 0.00 | -2.71 | 85.0% | 6.2% | 113.5% | 12.7% | ||||||||
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 52.86 | 31.88 | 27.69 | 52.4% | 4.60 | 20.03 | 295.7% | 44.7% | 3286.4% | 88.2% | ||||||||
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 13.36 | -0.71 | -0.87 | -6.5% | 0.00 | -0.63 | 11.1% | 24.8% | 195.8% | 60.9% | ||||||||
| 22 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 15.02 | 1.26 | 0.91 | 6.0% | 0.00 | 0.66 | 78.0% | 6.2% | 127.3% | 117.5% | ||||||||
| 31 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 8.44 | -3.18 | -3.32 | -39.4% | 0.00 | -2.41 | 76.9% | 0.1% | 122.6% | 26.1% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 36.53 | 18.74 | 14.71 | 40.3% | 1.30 | 10.66 | 241.2% | 40.2% | 2825.0% | 117.9% | ||||||||
| 21 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 10.71 | -1.46 | -0.54 | -5.0% | 0.00 | -0.39 | 24.3% | 10.9% | 229.5% | 291.5% | ||||||||
| 30 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 14.14 | 0.88 | 0.42 | 3.0% | 0.00 | 0.30 | 67.8% | 118.1% | 115.8% | 108.2% | ||||||||
| 31 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 8.43 | -3.07 | -2.63 | -31.2% | 0.00 | -1.91 | 67.7% | 31.6% | 139.0% | 97.4% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 26.06 | 8.83 | 6.75 | 25.9% | 0.00 | 4.89 | 116.9% | 66.0% | 2295.0% | 326.1% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 12.02 | 0.41 | 0.28 | 2.4% | 0.00 | 0.21 | 85.3% | 36.0% | 105.5% | 90.1% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 6.49 | -5.21 | -5.08 | -78.3% | 0.00 | -3.73 | 47.4% | 5.8% | 280.8% | 65.7% | ||||||||
| 17 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 12.32 | -1.36 | -1.33 | -10.8% | 0.00 | -0.98 | 21.5% | 111.6% | 55.3% | 62.7% | ||||||||
| 18 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 15.70 | -3.57 | -2.99 | -19.0% | 0.00 | -2.20 | 16.4% | 17.1% | 204.9% | 43.6% | ||||||||
| 09 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 18.79 | 3.58 | 2.85 | 15.2% | 0.00 | 2.10 | 172.9% | 36.6% | 192.9% | 183.2% | ||||||||
| 24 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 6.88 | -2.92 | -3.07 | -44.5% | 0.00 | -2.26 | 18.2% | 55.3% | 14.4% | 4243.2% | ||||||||
| 24 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 5.83 | -3.74 | -3.58 | -61.5% | 0.00 | -2.64 | 56.6% | 62.8% | 32.5% | 13869.2% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 13.41 | -5.86 | -5.30 | -39.5% | 0.00 | -3.91 | 2.5% | 37.9% | 54.8% | 1863.0% | ||||||||
| 27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 13.75 | -2.70 | -3.42 | -24.9% | 0.00 | -2.52 | 10.7% | 22.7% | 4725.7% | 425.0% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 15.40 | 0.26 | 0.07 | 0.5% | 0.00 | 0.05 | 1.6% | 3.1% | 184.6% | 92.7% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 15.65 | 0.30 | 0.03 | 0.2% | 0.00 | 0.02 | 27.5% | 35.7% | 109.6% | 99.4% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 21.59 | 0.17 | -0.27 | -1.2% | 0.00 | -0.20 | 21.4% | 24.3% | 58.6% | 141.6% | ||||||||
| 30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 17.79 | 0.13 | -0.65 | -3.7% | 0.00 | -0.48 | 11.9% | 14.7% | 164.7% | 52.7% | ||||||||
| 30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 15.89 | 1.09 | 1.01 | 6.3% | 0.00 | 0.74 | 34.7% | 88.7% | 77.2% | 131.8% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 24.34 | 5.37 | 4.42 | 18.1% | 0.00 | 3.28 | 40.1% | 47.7% | 580.6% | 1100.3% | ||||||||
| 22 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 17.37 | 0.22 | 0.65 | 3.7% | 0.00 | 0.48 | 12.0% | 15.4% | 147.1% | 154.9% | ||||||||
| 21 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 15.51 | -1.68 | -1.38 | -8.9% | 0.00 | -1.02 | 84.1% | 4.8% | 56.5% | 27.3% | ||||||||
| 22 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 8.42 | -3.42 | -3.17 | -37.7% | 0.00 | -2.36 | 48.9% | 16.6% | 962.2% | 23.5% | ||||||||
| 21 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 16.47 | 1.06 | 0.37 | 2.2% | 0.00 | 0.27 | 9.4% | 4.2% | 131.2% | 110.8% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 15.06 | -1.49 | -1.18 | -7.8% | 0.00 | -0.88 | 7.6% | 34.7% | 37.7% | 143.8% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 16.29 | -2.27 | -1.90 | -11.6% | 0.00 | -1.41 | 61.2% | 17.8% | 26.2% | 27185.7% | ||||||||
| 30 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 10.10 | -3.20 | -2.57 | -25.4% | 0.00 | -1.91 | 36.1% | 34.4% | 24.7% | 23.6% | ||||||||
| 22 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 15.81 | -4.42 | -3.41 | -21.6% | 0.00 | -2.54 | 31.4% | 18.3% | 226.4% | 36.7% | ||||||||
| 26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 23.06 | 3.44 | 2.70 | 11.7% | 0.00 | 2.01 | 16.3% | 20.5% | 38457.1% | 1911.4% | ||||||||
| 19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 19.82 | -0.06 | 0.01 | 0.0% | 0.00 | 0.01 | 28.7% | 7.9% | 100.3% | 97.4% | ||||||||
| 28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 15.40 | -2.46 | -2.08 | -13.5% | 0.00 | -1.55 | 20.4% | 66.8% | 61.4% | 110.4% | ||||||||
| 24 Feb 15 | 31/12/14 | 4 | 31/12/14 | 19.35 | -6.07 | -5.39 | -27.8% | 0.00 | -4.00 | 1.1% | 7.5% | 3516.1% | 161.9% |
GPHAROS Historical Dividends
GPHAROS Financial Ratios
| EPS | 10.66 sen |
| Trailing PE (Sector Median: 12.9) | 2.9 |
| PEG | 2.9 |
| Altman Z | 2.0 |
| Beaver | -0.114 |
| Current Ratio | 2.58 |
| Debt-Equity (DE) Ratio | 0.43 |
| FCF Yield | -7.86 % |
| Revenue QoQ | 10.96 % |
| Revenue YoY | -20.21% |
| Profit QoQ | 21.25 % |
| Profit YoY | -353.39 % |
| Profit Margin (Sector Median: -1.3) | 18.52 % |
| ROE (ROIC: 25.49) | 27.67 % |
| Dividend Per Share (DPS) | 4.6 sen |
| Dividend Yield (DY) | 14.84 % |
GPHAROS Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -1.3) | |
| ROE (ROIC: 25.14) | |
| Altman Z |
GPHAROS Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.56 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -3.94 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
GPHAROS Directors Share Purchases (Beta)
ENCIK MOHD BADARUDDIN BIN ISMAIL reduced 100000.0 units announced on 28 Oct 2021 at ~RM0.36
ENCIK MUHAMMAD RAMIZU BIN MUSTAFFA reduced 100000.0 units announced on 18 Oct 2021 at ~RM0.375
GPHAROS Summary
Market Cap: 43 M.
Market Cap Class: Shrimp
Number of Shares: 140 M.
Adjusted Float: 30.9%.
Stock highly correlated with
IHB (93%)
MYTECH (89%)
EITA (88%)
BDB (87%)
GOLDEN PHAROS BERHAD, an investment holding company, is engaged in the manufacture and trading of wooden doors and related components. It offers high end and solid doors, engineered doors, and related components of doors. The company is also engaged in saw milling, timber treatment, and kiln drying; harvesting and sustainable forest management; and logs selling and underwater logging management operations, as well as in the production of other timber products, such as molded timber, roof trusses, finger jointed planks, and laminated timber. In addition, it manufactures and trades tempered safety glass, including glazed doors, shop fronts, partitions, frameless glass screens, glass balustrades, escalator side panel, television cabinets, shower doors, shelfing, table tops, and other furniture; double glazing units; swigle-strip double glazed units; and ceramic painted glass. Further, the company involves in the production and sale of wood panel products, such as marine plywood, laminated plywood, treated plywood, container flooring, phenolic film faced plywood, and flush door; rental of plant and machinery; and mining of minerals. GOLDEN PHAROS offers its products primarily in Malaysia, the United States, the United Kingdom, and east Asia. The company was founded in 1980 and is headquartered in Kuala Terengganu, Malaysia.
Sectors: Industrial Products, Wooden Products, Wood & Wood Products, Industrial Products & Services, Timbers, Penny Stocks
Code: 5649
Website: http://www.goldenpharos.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
GPHAROS Top Shareholdings
Updated on 29-Mar-2022