[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 6.92%
YoY- 235.99%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 219,422 280,960 268,093 242,140 242,160 198,336 150,691 28.32%
PBT 21,412 32,512 50,037 48,269 45,188 38,160 15,813 22.28%
Tax -4,978 -7,732 -10,531 -10,674 -10,028 -8,300 -1,687 105.05%
NP 16,434 24,780 39,506 37,594 35,160 29,860 14,126 10.56%
-
NP to SH 16,434 24,780 39,506 37,594 35,160 29,860 14,126 10.56%
-
Tax Rate 23.25% 23.78% 21.05% 22.11% 22.19% 21.75% 10.67% -
Total Cost 202,988 256,180 228,587 204,545 207,000 168,476 136,565 30.08%
-
Net Worth 213,114 213,090 204,706 196,050 187,255 178,894 166,848 17.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 4,333 -
Div Payout % - - - - - - 30.68% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,114 213,090 204,706 196,050 187,255 178,894 166,848 17.63%
NOSH 219,705 219,680 220,114 220,281 220,300 220,857 216,687 0.92%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.49% 8.82% 14.74% 15.53% 14.52% 15.06% 9.37% -
ROE 7.71% 11.63% 19.30% 19.18% 18.78% 16.69% 8.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 99.87 127.89 121.80 109.92 109.92 89.80 69.54 27.15%
EPS 7.48 11.28 17.95 17.07 15.96 13.52 6.52 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.97 0.97 0.93 0.89 0.85 0.81 0.77 16.56%
Adjusted Per Share Value based on latest NOSH - 220,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 101.61 130.11 124.15 112.13 112.14 91.85 69.78 28.32%
EPS 7.61 11.48 18.29 17.41 16.28 13.83 6.54 10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
NAPS 0.9869 0.9868 0.948 0.9079 0.8671 0.8284 0.7726 17.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.71 0.84 0.81 0.94 0.80 0.83 -
P/RPS 0.51 0.56 0.69 0.74 0.86 0.89 1.19 -43.01%
P/EPS 6.82 6.29 4.68 4.75 5.89 5.92 12.73 -33.91%
EY 14.67 15.89 21.37 21.07 16.98 16.90 7.85 51.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.53 0.73 0.90 0.91 1.11 0.99 1.08 -37.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 -
Price 0.50 0.54 0.75 0.90 0.93 0.94 0.71 -
P/RPS 0.50 0.42 0.62 0.82 0.85 1.05 1.02 -37.69%
P/EPS 6.68 4.79 4.18 5.27 5.83 6.95 10.89 -27.69%
EY 14.96 20.89 23.93 18.96 17.16 14.38 9.18 38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.52 0.56 0.81 1.01 1.09 1.16 0.92 -31.52%

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