[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 55.46%
YoY- -54.7%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,940 51,611 208,973 147,094 109,711 70,240 268,093 -42.39%
PBT 18,145 6,119 22,361 16,404 10,706 8,128 50,037 -49.05%
Tax -4,711 -1,652 -5,593 -3,630 -2,489 -1,933 -10,531 -41.42%
NP 13,434 4,467 16,768 12,774 8,217 6,195 39,506 -51.18%
-
NP to SH 13,467 4,474 16,768 12,774 8,217 6,195 39,506 -51.10%
-
Tax Rate 25.96% 27.00% 25.01% 22.13% 23.25% 23.78% 21.05% -
Total Cost 103,506 47,144 192,205 134,320 101,494 64,045 228,587 -40.94%
-
Net Worth 384,771 226,973 224,159 217,289 213,114 213,090 204,706 52.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,186 - - - - - - -
Div Payout % 16.23% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 384,771 226,973 224,159 217,289 213,114 213,090 204,706 52.13%
NOSH 218,620 218,243 219,764 219,484 219,705 219,680 220,114 -0.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.49% 8.66% 8.02% 8.68% 7.49% 8.82% 14.74% -
ROE 3.50% 1.97% 7.48% 5.88% 3.86% 2.91% 19.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.49 23.65 95.09 67.02 49.94 31.97 121.80 -42.13%
EPS 6.16 2.05 7.63 5.82 3.74 2.82 17.95 -50.88%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.04 1.02 0.99 0.97 0.97 0.93 52.82%
Adjusted Per Share Value based on latest NOSH - 219,086
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.15 23.90 96.77 68.12 50.80 32.53 124.15 -42.39%
EPS 6.24 2.07 7.76 5.92 3.81 2.87 18.29 -51.07%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7818 1.0511 1.038 1.0062 0.9869 0.9868 0.948 52.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.89 0.89 0.74 0.50 0.51 0.71 0.84 -
P/RPS 1.66 3.76 0.78 0.75 1.02 2.22 0.69 79.25%
P/EPS 14.45 43.41 9.70 8.59 13.64 25.18 4.68 111.60%
EY 6.92 2.30 10.31 11.64 7.33 3.97 21.37 -52.74%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.86 0.73 0.51 0.53 0.73 0.90 -31.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 18/11/08 28/08/08 -
Price 0.89 0.88 0.95 0.74 0.50 0.54 0.75 -
P/RPS 1.66 3.72 1.00 1.10 1.00 1.69 0.62 92.47%
P/EPS 14.45 42.93 12.45 12.71 13.37 19.15 4.18 128.11%
EY 6.92 2.33 8.03 7.86 7.48 5.22 23.93 -56.17%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.85 0.93 0.75 0.52 0.56 0.81 -26.47%

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