[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 17.75%
YoY- 341.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 280,960 268,093 242,140 242,160 198,336 150,691 137,257 61.00%
PBT 32,512 50,037 48,269 45,188 38,160 15,813 12,078 93.15%
Tax -7,732 -10,531 -10,674 -10,028 -8,300 -1,687 -889 321.25%
NP 24,780 39,506 37,594 35,160 29,860 14,126 11,189 69.65%
-
NP to SH 24,780 39,506 37,594 35,160 29,860 14,126 11,189 69.65%
-
Tax Rate 23.78% 21.05% 22.11% 22.19% 21.75% 10.67% 7.36% -
Total Cost 256,180 228,587 204,545 207,000 168,476 136,565 126,068 60.22%
-
Net Worth 213,090 204,706 196,050 187,255 178,894 166,848 161,799 20.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 4,333 - -
Div Payout % - - - - - 30.68% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 213,090 204,706 196,050 187,255 178,894 166,848 161,799 20.09%
NOSH 219,680 220,114 220,281 220,300 220,857 216,687 215,732 1.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.82% 14.74% 15.53% 14.52% 15.06% 9.37% 8.15% -
ROE 11.63% 19.30% 19.18% 18.78% 16.69% 8.47% 6.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 127.89 121.80 109.92 109.92 89.80 69.54 63.62 59.07%
EPS 11.28 17.95 17.07 15.96 13.52 6.52 5.19 67.55%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.97 0.93 0.89 0.85 0.81 0.77 0.75 18.65%
Adjusted Per Share Value based on latest NOSH - 219,934
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 130.11 124.15 112.13 112.14 91.85 69.78 63.56 61.00%
EPS 11.48 18.29 17.41 16.28 13.83 6.54 5.18 69.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
NAPS 0.9868 0.948 0.9079 0.8671 0.8284 0.7726 0.7493 20.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.71 0.84 0.81 0.94 0.80 0.83 0.59 -
P/RPS 0.56 0.69 0.74 0.86 0.89 1.19 0.93 -28.62%
P/EPS 6.29 4.68 4.75 5.89 5.92 12.73 11.38 -32.57%
EY 15.89 21.37 21.07 16.98 16.90 7.85 8.79 48.23%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.73 0.90 0.91 1.11 0.99 1.08 0.79 -5.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 -
Price 0.54 0.75 0.90 0.93 0.94 0.71 0.58 -
P/RPS 0.42 0.62 0.82 0.85 1.05 1.02 0.91 -40.19%
P/EPS 4.79 4.18 5.27 5.83 6.95 10.89 11.18 -43.07%
EY 20.89 23.93 18.96 17.16 14.38 9.18 8.94 75.81%
DY 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.56 0.81 1.01 1.09 1.16 0.92 0.77 -19.08%

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