[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 22.57%
YoY- 119.82%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 198,336 150,691 137,257 136,802 127,240 100,225 94,374 63.99%
PBT 38,160 15,813 12,078 9,888 8,092 -4,713 3,214 419.66%
Tax -8,300 -1,687 -889 -1,926 -1,596 601 -1,514 210.58%
NP 29,860 14,126 11,189 7,962 6,496 -4,112 1,700 574.53%
-
NP to SH 29,860 14,126 11,189 7,962 6,496 -3,885 2,002 504.92%
-
Tax Rate 21.75% 10.67% 7.36% 19.48% 19.72% - 47.11% -
Total Cost 168,476 136,565 126,068 128,840 120,744 104,337 92,674 48.90%
-
Net Worth 178,894 166,848 161,799 155,408 141,309 138,531 146,027 14.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 4,333 - - - - - -
Div Payout % - 30.68% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 178,894 166,848 161,799 155,408 141,309 138,531 146,027 14.47%
NOSH 220,857 216,687 215,732 212,887 210,909 209,896 208,611 3.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.06% 9.37% 8.15% 5.82% 5.11% -4.10% 1.80% -
ROE 16.69% 8.47% 6.92% 5.12% 4.60% -2.80% 1.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.80 69.54 63.62 64.26 60.33 47.75 45.24 57.87%
EPS 13.52 6.52 5.19 3.74 3.08 -1.86 0.96 482.24%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.73 0.67 0.66 0.70 10.20%
Adjusted Per Share Value based on latest NOSH - 214,272
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 91.85 69.78 63.56 63.35 58.92 46.41 43.70 64.00%
EPS 13.83 6.54 5.18 3.69 3.01 -1.80 0.93 503.73%
DPS 0.00 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8284 0.7726 0.7493 0.7197 0.6544 0.6415 0.6762 14.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.80 0.83 0.59 0.60 0.50 0.51 0.55 -
P/RPS 0.89 1.19 0.93 0.93 0.83 1.07 1.22 -18.94%
P/EPS 5.92 12.73 11.38 16.04 16.23 -27.55 57.29 -77.94%
EY 16.90 7.85 8.79 6.23 6.16 -3.63 1.75 352.86%
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.79 0.82 0.75 0.77 0.79 16.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 -
Price 0.94 0.71 0.58 0.63 0.67 0.51 0.51 -
P/RPS 1.05 1.02 0.91 0.98 1.11 1.07 1.13 -4.77%
P/EPS 6.95 10.89 11.18 16.84 21.75 -27.55 53.13 -74.19%
EY 14.38 9.18 8.94 5.94 4.60 -3.63 1.88 287.73%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.92 0.77 0.86 1.00 0.77 0.73 36.13%

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