[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -17.77%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 241,484 223,548 228,904 228,197 233,880 206,444 208,973 10.09%
PBT 39,324 26,076 14,226 30,249 36,290 24,476 22,361 45.54%
Tax -8,834 -6,200 -6,707 -8,172 -9,422 -6,608 -5,593 35.51%
NP 30,490 19,876 7,519 22,077 26,868 17,868 16,768 48.81%
-
NP to SH 30,596 19,972 7,791 22,148 26,934 17,896 16,768 49.15%
-
Tax Rate 22.46% 23.78% 47.15% 27.02% 25.96% 27.00% 25.01% -
Total Cost 210,994 203,672 221,385 206,120 207,012 188,576 192,205 6.39%
-
Net Worth 402,118 389,804 386,762 395,604 384,771 226,973 224,159 47.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,370 - 4,370 - 4,372 - - -
Div Payout % 14.29% - 56.09% - 16.23% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 402,118 389,804 386,762 395,604 384,771 226,973 224,159 47.48%
NOSH 218,542 218,991 218,510 218,565 218,620 218,243 219,764 -0.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.63% 8.89% 3.28% 9.67% 11.49% 8.66% 8.02% -
ROE 7.61% 5.12% 2.01% 5.60% 7.00% 7.88% 7.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 110.50 102.08 104.76 104.41 106.98 94.59 95.09 10.50%
EPS 14.00 9.12 3.56 10.13 12.32 8.20 7.63 49.71%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.84 1.78 1.77 1.81 1.76 1.04 1.02 48.02%
Adjusted Per Share Value based on latest NOSH - 218,263
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 108.33 100.29 102.69 102.37 104.92 92.61 93.75 10.08%
EPS 13.73 8.96 3.50 9.94 12.08 8.03 7.52 49.21%
DPS 1.96 0.00 1.96 0.00 1.96 0.00 0.00 -
NAPS 1.8039 1.7487 1.735 1.7747 1.7261 1.0182 1.0056 47.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 0.80 0.79 0.93 0.89 0.89 0.74 -
P/RPS 1.10 0.78 0.75 0.89 0.83 0.94 0.78 25.67%
P/EPS 8.71 8.77 22.16 9.18 7.22 10.85 9.70 -6.90%
EY 11.48 11.40 4.51 10.90 13.84 9.21 10.31 7.40%
DY 1.64 0.00 2.53 0.00 2.25 0.00 0.00 -
P/NAPS 0.66 0.45 0.45 0.51 0.51 0.86 0.73 -6.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 -
Price 1.13 0.94 0.85 0.76 0.89 0.88 0.95 -
P/RPS 1.02 0.92 0.81 0.73 0.83 0.93 1.00 1.32%
P/EPS 8.07 10.31 23.84 7.50 7.22 10.73 12.45 -25.04%
EY 12.39 9.70 4.19 13.33 13.84 9.32 8.03 33.42%
DY 1.77 0.00 2.35 0.00 2.25 0.00 0.00 -
P/NAPS 0.61 0.53 0.48 0.42 0.51 0.85 0.93 -24.45%

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