[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 60.39%
YoY- 235.99%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 109,711 70,240 268,093 181,605 121,080 49,584 150,691 -18.99%
PBT 10,706 8,128 50,037 36,202 22,594 9,540 15,813 -22.80%
Tax -2,489 -1,933 -10,531 -8,006 -5,014 -2,075 -1,687 29.44%
NP 8,217 6,195 39,506 28,196 17,580 7,465 14,126 -30.20%
-
NP to SH 8,217 6,195 39,506 28,196 17,580 7,465 14,126 -30.20%
-
Tax Rate 23.25% 23.78% 21.05% 22.11% 22.19% 21.75% 10.67% -
Total Cost 101,494 64,045 228,587 153,409 103,500 42,119 136,565 -17.87%
-
Net Worth 213,114 213,090 204,706 196,050 187,255 178,894 166,848 17.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 4,333 -
Div Payout % - - - - - - 30.68% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,114 213,090 204,706 196,050 187,255 178,894 166,848 17.63%
NOSH 219,705 219,680 220,114 220,281 220,300 220,857 216,687 0.92%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.49% 8.82% 14.74% 15.53% 14.52% 15.06% 9.37% -
ROE 3.86% 2.91% 19.30% 14.38% 9.39% 4.17% 8.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.94 31.97 121.80 82.44 54.96 22.45 69.54 -19.72%
EPS 3.74 2.82 17.95 12.80 7.98 3.38 6.52 -30.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.97 0.97 0.93 0.89 0.85 0.81 0.77 16.56%
Adjusted Per Share Value based on latest NOSH - 220,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.80 32.53 124.15 84.10 56.07 22.96 69.78 -18.99%
EPS 3.81 2.87 18.29 13.06 8.14 3.46 6.54 -30.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
NAPS 0.9869 0.9868 0.948 0.9079 0.8671 0.8284 0.7726 17.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.71 0.84 0.81 0.94 0.80 0.83 -
P/RPS 1.02 2.22 0.69 0.98 1.71 3.56 1.19 -9.72%
P/EPS 13.64 25.18 4.68 6.33 11.78 23.67 12.73 4.68%
EY 7.33 3.97 21.37 15.80 8.49 4.23 7.85 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.53 0.73 0.90 0.91 1.11 0.99 1.08 -37.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 -
Price 0.50 0.54 0.75 0.90 0.93 0.94 0.71 -
P/RPS 1.00 1.69 0.62 1.09 1.69 4.19 1.02 -1.30%
P/EPS 13.37 19.15 4.18 7.03 11.65 27.81 10.89 14.58%
EY 7.48 5.22 23.93 14.22 8.58 3.60 9.18 -12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.52 0.56 0.81 1.01 1.09 1.16 0.92 -31.52%

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