GPHAROS | GOLDEN PHAROS BHD

6
0.465 (2.2%)

T-O (am): 0.455 (08:59:00)
Last updated: 16:50

Fundamental
Technical
Total Score

GPHAROS | GOLDEN PHAROS BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 17.04 sen
Trailing PE (Sector Median: 12.1) 2.7
PEG 2.7
Altman Z 2.0
Beaver -0.114
Current Ratio 2.58
Debt-Equity (DE) Ratio 0.43
FCF Yield -5.24 %
Revenue QoQ -85.02 %
Revenue YoY -6.16%
Profit QoQ -113.51 %
Profit YoY -12.68 %
Profit Margin (Sector Median: -0.3) 26.9 %
ROE (ROIC: 25.49) 27.67 %
Dividend Per Share (DPS) 4.6 sen
Dividend Yield (DY) 9.89 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 12.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: -0.3)
ROE (ROIC: 25.14)
Altman Z

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) 0.63
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] -3.74
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

Summary


Market Cap: 65 M.

Number of Shares: 140 M.

Adjusted Float: 30.9%.

Stock highly correlated with

UTDPLT (93%)

HTPADU (92%)

GESHEN (91%)

KPJ (91%)

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

Top Shareholdings

Updated on 29-Mar-2022

Shareholder % Value (M)
Terengganu Incorporated Sdn. Bhd. 60.92% 39.88
Lembaga Tabung Amanah Warisan Negeri Terengganu 8.17% 5.35
Chong Fu Seong 2.13% 1.4
Ng Kok Weng 0.85% 0.56
Dato' Ahmad Nadzarudin Bin Abdul Razak 0.79% 0.52
Wendy Lee Yoke Peng 0.59% 0.39
UOB Kay Hian Pte Ltd 0.57% 0.38
William Tay 0.45% 0.29
Leong Chee Tong 0.43% 0.28
Ooi Say Hup 0.42% 0.28
Khoo Kay Leong 0.4% 0.26
Tan Yok Son @ Tan Siew Tuan 0.35% 0.23
Tay Boon Teck 0.31% 0.2
Lim Say Han 0.29% 0.19
Syed Omar Shahabuddin Bin Syed Abdullah 0.28% 0.19
OCBC Securities Private Limited 0.27% 0.18
Tay Ong Ngo @ Tay Boon Fang 0.23% 0.15
Chua Keng Kiong 0.21% 0.14
Lim Kian Leong 0.21% 0.14
Cheong Pang Kwan 0.2% 0.13
Phang Say Hap 0.19% 0.12
Ling Tung Kong 0.18% 0.12
Meenambal A/P Vijayakumar 0.17% 0.11
Chew Meng Tack 0.16% 0.11
Mohd Hanif Bin Ali @ Awang 0.16% 0.1
Tai Chang Eng @ Teh Chang Ying 0.16% 0.1
Shee Kim Seng 0.15% 0.1
Tan Bon Tiong 0.15% 0.1
Dato' Haji Tengku Hassan Bin Tengku Omar 0.09% 0.06
Dato' Haji A. Rahman Bin Yahya 0.07% 0.05
Encik Saiffuddin Bin Othman 0.05% 0.03
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.