[GLBHD] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -73.32%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 228,904 171,148 116,940 51,611 208,973 147,094 109,711 63.50%
PBT 14,226 22,687 18,145 6,119 22,361 16,404 10,706 20.92%
Tax -6,707 -6,129 -4,711 -1,652 -5,593 -3,630 -2,489 93.99%
NP 7,519 16,558 13,434 4,467 16,768 12,774 8,217 -5.76%
-
NP to SH 7,791 16,611 13,467 4,474 16,768 12,774 8,217 -3.49%
-
Tax Rate 47.15% 27.02% 25.96% 27.00% 25.01% 22.13% 23.25% -
Total Cost 221,385 154,590 103,506 47,144 192,205 134,320 101,494 68.43%
-
Net Worth 386,762 395,604 384,771 226,973 224,159 217,289 213,114 48.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,370 - 2,186 - - - - -
Div Payout % 56.09% - 16.23% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 386,762 395,604 384,771 226,973 224,159 217,289 213,114 48.94%
NOSH 218,510 218,565 218,620 218,243 219,764 219,484 219,705 -0.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.28% 9.67% 11.49% 8.66% 8.02% 8.68% 7.49% -
ROE 2.01% 4.20% 3.50% 1.97% 7.48% 5.88% 3.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.76 78.31 53.49 23.65 95.09 67.02 49.94 64.09%
EPS 3.56 7.60 6.16 2.05 7.63 5.82 3.74 -3.24%
DPS 2.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.81 1.76 1.04 1.02 0.99 0.97 49.49%
Adjusted Per Share Value based on latest NOSH - 218,243
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.00 79.26 54.15 23.90 96.77 68.12 50.80 63.51%
EPS 3.61 7.69 6.24 2.07 7.76 5.92 3.81 -3.54%
DPS 2.02 0.00 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.791 1.832 1.7818 1.0511 1.038 1.0062 0.9869 48.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.93 0.89 0.89 0.74 0.50 0.51 -
P/RPS 0.75 1.19 1.66 3.76 0.78 0.75 1.02 -18.58%
P/EPS 22.16 12.24 14.45 43.41 9.70 8.59 13.64 38.32%
EY 4.51 8.17 6.92 2.30 10.31 11.64 7.33 -27.72%
DY 2.53 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.51 0.86 0.73 0.51 0.53 -10.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 -
Price 0.85 0.76 0.89 0.88 0.95 0.74 0.50 -
P/RPS 0.81 0.97 1.66 3.72 1.00 1.10 1.00 -13.13%
P/EPS 23.84 10.00 14.45 42.93 12.45 12.71 13.37 47.20%
EY 4.19 10.00 6.92 2.33 8.03 7.86 7.48 -32.11%
DY 2.35 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.51 0.85 0.93 0.75 0.52 -5.21%

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