[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 2.82%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 270,702 274,032 269,583 251,186 241,484 223,548 228,904 11.79%
PBT 62,566 84,872 45,062 41,629 39,324 26,076 14,226 167.71%
Tax -13,442 -18,260 -11,829 -10,221 -8,834 -6,200 -6,707 58.75%
NP 49,124 66,612 33,233 31,408 30,490 19,876 7,519 248.28%
-
NP to SH 47,610 63,556 33,249 31,457 30,596 19,972 7,791 233.14%
-
Tax Rate 21.48% 21.51% 26.25% 24.55% 22.46% 23.78% 47.15% -
Total Cost 221,578 207,420 236,350 219,778 210,994 203,672 221,385 0.05%
-
Net Worth 432,620 431,553 417,754 406,700 402,118 389,804 386,762 7.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,695 - 6,561 2,915 4,370 - 4,370 57.99%
Div Payout % 18.26% - 19.73% 9.27% 14.29% - 56.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 432,620 431,553 417,754 406,700 402,118 389,804 386,762 7.73%
NOSH 217,397 217,956 218,719 218,656 218,542 218,991 218,510 -0.33%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.15% 24.31% 12.33% 12.50% 12.63% 8.89% 3.28% -
ROE 11.01% 14.73% 7.96% 7.73% 7.61% 5.12% 2.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 124.52 125.73 123.26 114.88 110.50 102.08 104.76 12.17%
EPS 21.90 29.16 15.21 14.39 14.00 9.12 3.56 234.62%
DPS 4.00 0.00 3.00 1.33 2.00 0.00 2.00 58.53%
NAPS 1.99 1.98 1.91 1.86 1.84 1.78 1.77 8.10%
Adjusted Per Share Value based on latest NOSH - 218,865
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 121.44 122.93 120.94 112.68 108.33 100.29 102.69 11.79%
EPS 21.36 28.51 14.92 14.11 13.73 8.96 3.50 232.85%
DPS 3.90 0.00 2.94 1.31 1.96 0.00 1.96 58.00%
NAPS 1.9408 1.936 1.8741 1.8245 1.8039 1.7487 1.735 7.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.02 1.17 1.19 1.22 0.80 0.79 -
P/RPS 0.96 0.81 0.95 1.04 1.10 0.78 0.75 17.83%
P/EPS 5.48 3.50 7.70 8.27 8.71 8.77 22.16 -60.50%
EY 18.25 28.59 12.99 12.09 11.48 11.40 4.51 153.29%
DY 3.33 0.00 2.56 1.12 1.64 0.00 2.53 20.04%
P/NAPS 0.60 0.52 0.61 0.64 0.66 0.45 0.45 21.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 29/11/11 24/08/11 24/05/11 23/02/11 22/11/10 27/08/10 -
Price 1.28 1.15 1.05 1.11 1.13 0.94 0.85 -
P/RPS 1.03 0.91 0.85 0.97 1.02 0.92 0.81 17.32%
P/EPS 5.84 3.94 6.91 7.72 8.07 10.31 23.84 -60.74%
EY 17.11 25.36 14.48 12.96 12.39 9.70 4.19 154.82%
DY 3.13 0.00 2.86 1.20 1.77 0.00 2.35 20.99%
P/NAPS 0.64 0.58 0.55 0.60 0.61 0.53 0.48 21.07%

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