[GLBHD] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 135.5%
YoY- 341.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 70,240 268,093 181,605 121,080 49,584 150,691 102,943 -22.44%
PBT 8,128 50,037 36,202 22,594 9,540 15,813 9,059 -6.95%
Tax -1,933 -10,531 -8,006 -5,014 -2,075 -1,687 -667 102.87%
NP 6,195 39,506 28,196 17,580 7,465 14,126 8,392 -18.27%
-
NP to SH 6,195 39,506 28,196 17,580 7,465 14,126 8,392 -18.27%
-
Tax Rate 23.78% 21.05% 22.11% 22.19% 21.75% 10.67% 7.36% -
Total Cost 64,045 228,587 153,409 103,500 42,119 136,565 94,551 -22.81%
-
Net Worth 213,090 204,706 196,050 187,255 178,894 166,848 161,799 20.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 4,333 - -
Div Payout % - - - - - 30.68% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 213,090 204,706 196,050 187,255 178,894 166,848 161,799 20.09%
NOSH 219,680 220,114 220,281 220,300 220,857 216,687 215,732 1.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.82% 14.74% 15.53% 14.52% 15.06% 9.37% 8.15% -
ROE 2.91% 19.30% 14.38% 9.39% 4.17% 8.47% 5.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.97 121.80 82.44 54.96 22.45 69.54 47.72 -23.37%
EPS 2.82 17.95 12.80 7.98 3.38 6.52 3.89 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.97 0.93 0.89 0.85 0.81 0.77 0.75 18.65%
Adjusted Per Share Value based on latest NOSH - 219,934
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.53 124.15 84.10 56.07 22.96 69.78 47.67 -22.43%
EPS 2.87 18.29 13.06 8.14 3.46 6.54 3.89 -18.30%
DPS 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
NAPS 0.9868 0.948 0.9079 0.8671 0.8284 0.7726 0.7493 20.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.71 0.84 0.81 0.94 0.80 0.83 0.59 -
P/RPS 2.22 0.69 0.98 1.71 3.56 1.19 1.24 47.28%
P/EPS 25.18 4.68 6.33 11.78 23.67 12.73 15.17 40.05%
EY 3.97 21.37 15.80 8.49 4.23 7.85 6.59 -28.60%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.73 0.90 0.91 1.11 0.99 1.08 0.79 -5.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 -
Price 0.54 0.75 0.90 0.93 0.94 0.71 0.58 -
P/RPS 1.69 0.62 1.09 1.69 4.19 1.02 1.22 24.19%
P/EPS 19.15 4.18 7.03 11.65 27.81 10.89 14.91 18.10%
EY 5.22 23.93 14.22 8.58 3.60 9.18 6.71 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.56 0.81 1.01 1.09 1.16 0.92 0.77 -19.08%

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