[GLBHD] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 31.27%
YoY- -57.56%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 171,148 116,940 51,611 208,973 147,094 109,711 70,240 81.17%
PBT 22,687 18,145 6,119 22,361 16,404 10,706 8,128 98.36%
Tax -6,129 -4,711 -1,652 -5,593 -3,630 -2,489 -1,933 115.97%
NP 16,558 13,434 4,467 16,768 12,774 8,217 6,195 92.71%
-
NP to SH 16,611 13,467 4,474 16,768 12,774 8,217 6,195 93.12%
-
Tax Rate 27.02% 25.96% 27.00% 25.01% 22.13% 23.25% 23.78% -
Total Cost 154,590 103,506 47,144 192,205 134,320 101,494 64,045 80.03%
-
Net Worth 395,604 384,771 226,973 224,159 217,289 213,114 213,090 51.11%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,186 - - - - - -
Div Payout % - 16.23% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 395,604 384,771 226,973 224,159 217,289 213,114 213,090 51.11%
NOSH 218,565 218,620 218,243 219,764 219,484 219,705 219,680 -0.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.67% 11.49% 8.66% 8.02% 8.68% 7.49% 8.82% -
ROE 4.20% 3.50% 1.97% 7.48% 5.88% 3.86% 2.91% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.31 53.49 23.65 95.09 67.02 49.94 31.97 81.81%
EPS 7.60 6.16 2.05 7.63 5.82 3.74 2.82 93.77%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.76 1.04 1.02 0.99 0.97 0.97 51.62%
Adjusted Per Share Value based on latest NOSH - 218,251
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.26 54.15 23.90 96.77 68.12 50.80 32.53 81.16%
EPS 7.69 6.24 2.07 7.76 5.92 3.81 2.87 93.02%
DPS 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.832 1.7818 1.0511 1.038 1.0062 0.9869 0.9868 51.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.93 0.89 0.89 0.74 0.50 0.51 0.71 -
P/RPS 1.19 1.66 3.76 0.78 0.75 1.02 2.22 -34.03%
P/EPS 12.24 14.45 43.41 9.70 8.59 13.64 25.18 -38.20%
EY 8.17 6.92 2.30 10.31 11.64 7.33 3.97 61.86%
DY 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.86 0.73 0.51 0.53 0.73 -21.28%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 18/11/08 -
Price 0.76 0.89 0.88 0.95 0.74 0.50 0.54 -
P/RPS 0.97 1.66 3.72 1.00 1.10 1.00 1.69 -30.95%
P/EPS 10.00 14.45 42.93 12.45 12.71 13.37 19.15 -35.17%
EY 10.00 6.92 2.33 8.03 7.86 7.48 5.22 54.30%
DY 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.85 0.93 0.75 0.52 0.56 -17.46%

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