[GLBHD] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 30.02%
YoY- 206.46%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 60,525 71,496 49,584 47,746 34,541 27,635 31,810 53.48%
PBT 13,621 13,056 9,540 6,755 4,115 2,921 2,023 256.15%
Tax -2,992 -2,939 -2,075 -1,020 296 -564 -399 282.64%
NP 10,629 10,117 7,465 5,735 4,411 2,357 1,624 249.49%
-
NP to SH 10,629 10,117 7,465 5,735 4,411 2,357 1,624 249.49%
-
Tax Rate 21.97% 22.51% 21.75% 15.10% -7.19% 19.31% 19.72% -
Total Cost 49,896 61,379 42,119 42,011 30,130 25,278 30,186 39.75%
-
Net Worth 195,855 186,944 178,894 171,140 167,083 156,419 141,309 24.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 4,445 - - - -
Div Payout % - - - 77.51% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 195,855 186,944 178,894 171,140 167,083 156,419 141,309 24.28%
NOSH 220,062 219,934 220,857 222,260 222,777 214,272 210,909 2.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.56% 14.15% 15.06% 12.01% 12.77% 8.53% 5.11% -
ROE 5.43% 5.41% 4.17% 3.35% 2.64% 1.51% 1.15% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.50 32.51 22.45 21.48 15.50 12.90 15.08 49.20%
EPS 4.83 4.60 3.38 2.57 1.98 1.10 0.77 239.74%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.81 0.77 0.75 0.73 0.67 20.81%
Adjusted Per Share Value based on latest NOSH - 222,260
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 28.03 33.11 22.96 22.11 16.00 12.80 14.73 53.50%
EPS 4.92 4.68 3.46 2.66 2.04 1.09 0.75 250.03%
DPS 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
NAPS 0.907 0.8657 0.8284 0.7925 0.7737 0.7243 0.6544 24.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.81 0.94 0.80 0.83 0.59 0.60 0.50 -
P/RPS 2.95 2.89 3.56 3.86 3.81 4.65 3.32 -7.56%
P/EPS 16.77 20.43 23.67 32.17 29.80 54.55 64.94 -59.41%
EY 5.96 4.89 4.23 3.11 3.36 1.83 1.54 146.29%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 0.99 1.08 0.79 0.82 0.75 13.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.90 0.93 0.94 0.71 0.58 0.63 0.67 -
P/RPS 3.27 2.86 4.19 3.31 3.74 4.88 4.44 -18.43%
P/EPS 18.63 20.22 27.81 27.52 29.29 57.27 87.01 -64.17%
EY 5.37 4.95 3.60 3.63 3.41 1.75 1.15 179.11%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 1.16 0.92 0.77 0.86 1.00 0.66%

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