[GLBHD] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 30.17%
YoY- 1131.85%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 86,488 60,525 71,496 49,584 47,746 34,541 27,635 114.10%
PBT 13,835 13,621 13,056 9,540 6,755 4,115 2,921 182.29%
Tax -2,525 -2,992 -2,939 -2,075 -1,020 296 -564 171.88%
NP 11,310 10,629 10,117 7,465 5,735 4,411 2,357 184.76%
-
NP to SH 11,310 10,629 10,117 7,465 5,735 4,411 2,357 184.76%
-
Tax Rate 18.25% 21.97% 22.51% 21.75% 15.10% -7.19% 19.31% -
Total Cost 75,178 49,896 61,379 42,119 42,011 30,130 25,278 106.94%
-
Net Worth 204,749 195,855 186,944 178,894 171,140 167,083 156,419 19.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 4,445 - - -
Div Payout % - - - - 77.51% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,749 195,855 186,944 178,894 171,140 167,083 156,419 19.68%
NOSH 220,160 220,062 219,934 220,857 222,260 222,777 214,272 1.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.08% 17.56% 14.15% 15.06% 12.01% 12.77% 8.53% -
ROE 5.52% 5.43% 5.41% 4.17% 3.35% 2.64% 1.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.28 27.50 32.51 22.45 21.48 15.50 12.90 110.22%
EPS 5.14 4.83 4.60 3.38 2.57 1.98 1.10 179.76%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.93 0.89 0.85 0.81 0.77 0.75 0.73 17.53%
Adjusted Per Share Value based on latest NOSH - 220,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.05 28.03 33.11 22.96 22.11 16.00 12.80 114.07%
EPS 5.24 4.92 4.68 3.46 2.66 2.04 1.09 185.11%
DPS 0.00 0.00 0.00 0.00 2.06 0.00 0.00 -
NAPS 0.9482 0.907 0.8657 0.8284 0.7925 0.7737 0.7243 19.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.81 0.94 0.80 0.83 0.59 0.60 -
P/RPS 2.14 2.95 2.89 3.56 3.86 3.81 4.65 -40.41%
P/EPS 16.35 16.77 20.43 23.67 32.17 29.80 54.55 -55.24%
EY 6.12 5.96 4.89 4.23 3.11 3.36 1.83 123.79%
DY 0.00 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.90 0.91 1.11 0.99 1.08 0.79 0.82 6.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.75 0.90 0.93 0.94 0.71 0.58 0.63 -
P/RPS 1.91 3.27 2.86 4.19 3.31 3.74 4.88 -46.52%
P/EPS 14.60 18.63 20.22 27.81 27.52 29.29 57.27 -59.82%
EY 6.85 5.37 4.95 3.60 3.63 3.41 1.75 148.57%
DY 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.81 1.01 1.09 1.16 0.92 0.77 0.86 -3.91%

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