[GLBHD] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 16.41%
YoY- 209.48%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 58,861 66,843 68,508 81,193 67,648 64,855 55,887 3.51%
PBT 6,074 10,065 21,218 13,840 11,560 13,143 6,519 -4.60%
Tax -1,887 -2,156 -4,565 -4,163 -3,249 -2,867 -1,550 14.00%
NP 4,187 7,909 16,653 9,677 8,311 10,276 4,969 -10.77%
-
NP to SH 4,187 7,916 15,889 9,656 8,295 10,305 4,993 -11.06%
-
Tax Rate 31.07% 21.42% 21.51% 30.08% 28.11% 21.81% 23.78% -
Total Cost 54,674 58,934 51,855 71,516 59,337 54,579 50,918 4.85%
-
Net Worth 427,332 430,405 431,553 417,109 407,089 402,573 389,804 6.31%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,325 - 4,367 - 2,187 - -
Div Payout % - 54.64% - 45.23% - 21.23% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 427,332 430,405 431,553 417,109 407,089 402,573 389,804 6.31%
NOSH 215,824 216,284 217,956 218,382 218,865 218,789 218,991 -0.96%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.11% 11.83% 24.31% 11.92% 12.29% 15.84% 8.89% -
ROE 0.98% 1.84% 3.68% 2.31% 2.04% 2.56% 1.28% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.27 30.91 31.43 37.18 30.91 29.64 25.52 4.51%
EPS 1.94 3.66 7.29 4.42 3.79 4.71 2.28 -10.19%
DPS 0.00 2.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 1.98 1.99 1.98 1.91 1.86 1.84 1.78 7.34%
Adjusted Per Share Value based on latest NOSH - 218,382
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.41 29.99 30.73 36.42 30.35 29.09 25.07 3.52%
EPS 1.88 3.55 7.13 4.33 3.72 4.62 2.24 -11.01%
DPS 0.00 1.94 0.00 1.96 0.00 0.98 0.00 -
NAPS 1.917 1.9308 1.936 1.8712 1.8262 1.806 1.7487 6.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.21 1.20 1.02 1.17 1.19 1.22 0.80 -
P/RPS 4.44 3.88 3.25 3.15 3.85 4.12 3.13 26.22%
P/EPS 62.37 32.79 13.99 26.46 31.40 25.90 35.09 46.68%
EY 1.60 3.05 7.15 3.78 3.18 3.86 2.85 -31.92%
DY 0.00 1.67 0.00 1.71 0.00 0.82 0.00 -
P/NAPS 0.61 0.60 0.52 0.61 0.64 0.66 0.45 22.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 29/11/11 24/08/11 24/05/11 23/02/11 22/11/10 -
Price 1.13 1.28 1.15 1.05 1.11 1.13 0.94 -
P/RPS 4.14 4.14 3.66 2.82 3.59 3.81 3.68 8.16%
P/EPS 58.25 34.97 15.78 23.75 29.29 23.99 41.23 25.88%
EY 1.72 2.86 6.34 4.21 3.41 4.17 2.43 -20.55%
DY 0.00 1.56 0.00 1.90 0.00 0.88 0.00 -
P/NAPS 0.57 0.64 0.58 0.55 0.60 0.61 0.53 4.96%

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