[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 3.64%
YoY- -54.7%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 233,880 206,444 208,973 196,125 219,422 280,960 268,093 -8.67%
PBT 36,290 24,476 22,361 21,872 21,412 32,512 50,037 -19.22%
Tax -9,422 -6,608 -5,593 -4,840 -4,978 -7,732 -10,531 -7.13%
NP 26,868 17,868 16,768 17,032 16,434 24,780 39,506 -22.60%
-
NP to SH 26,934 17,896 16,768 17,032 16,434 24,780 39,506 -22.48%
-
Tax Rate 25.96% 27.00% 25.01% 22.13% 23.25% 23.78% 21.05% -
Total Cost 207,012 188,576 192,205 179,093 202,988 256,180 228,587 -6.37%
-
Net Worth 384,771 226,973 224,159 217,289 213,114 213,090 204,706 52.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,372 - - - - - - -
Div Payout % 16.23% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 384,771 226,973 224,159 217,289 213,114 213,090 204,706 52.13%
NOSH 218,620 218,243 219,764 219,484 219,705 219,680 220,114 -0.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.49% 8.66% 8.02% 8.68% 7.49% 8.82% 14.74% -
ROE 7.00% 7.88% 7.48% 7.84% 7.71% 11.63% 19.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.98 94.59 95.09 89.36 99.87 127.89 121.80 -8.26%
EPS 12.32 8.20 7.63 7.76 7.48 11.28 17.95 -22.13%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.04 1.02 0.99 0.97 0.97 0.93 52.82%
Adjusted Per Share Value based on latest NOSH - 219,086
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 108.30 95.60 96.77 90.82 101.61 130.11 124.15 -8.68%
EPS 12.47 8.29 7.76 7.89 7.61 11.48 18.29 -22.48%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7818 1.0511 1.038 1.0062 0.9869 0.9868 0.948 52.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.89 0.89 0.74 0.50 0.51 0.71 0.84 -
P/RPS 0.83 0.94 0.78 0.56 0.51 0.56 0.69 13.06%
P/EPS 7.22 10.85 9.70 6.44 6.82 6.29 4.68 33.40%
EY 13.84 9.21 10.31 15.52 14.67 15.89 21.37 -25.08%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.86 0.73 0.51 0.53 0.73 0.90 -31.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 18/11/08 28/08/08 -
Price 0.89 0.88 0.95 0.74 0.50 0.54 0.75 -
P/RPS 0.83 0.93 1.00 0.83 0.50 0.42 0.62 21.40%
P/EPS 7.22 10.73 12.45 9.54 6.68 4.79 4.18 43.81%
EY 13.84 9.32 8.03 10.49 14.96 20.89 23.93 -30.51%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.85 0.93 0.75 0.52 0.56 0.81 -26.47%

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