[GLBHD] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 156.61%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 81,193 67,648 64,855 55,887 57,755 54,208 65,330 15.64%
PBT 13,840 11,560 13,143 6,519 -8,461 4,541 12,026 9.84%
Tax -4,163 -3,249 -2,867 -1,550 -578 -1,418 -3,059 22.87%
NP 9,677 8,311 10,276 4,969 -9,039 3,123 8,967 5.22%
-
NP to SH 9,656 8,295 10,305 4,993 -8,820 3,143 8,993 4.87%
-
Tax Rate 30.08% 28.11% 21.81% 23.78% - 31.23% 25.44% -
Total Cost 71,516 59,337 54,579 50,918 66,794 51,085 56,363 17.25%
-
Net Worth 417,109 407,089 402,573 389,804 389,131 395,057 385,101 5.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,367 - 2,187 - 2,186 - 2,188 58.72%
Div Payout % 45.23% - 21.23% - 0.00% - 24.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 417,109 407,089 402,573 389,804 389,131 395,057 385,101 5.48%
NOSH 218,382 218,865 218,789 218,991 218,613 218,263 218,807 -0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.92% 12.29% 15.84% 8.89% -15.65% 5.76% 13.73% -
ROE 2.31% 2.04% 2.56% 1.28% -2.27% 0.80% 2.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.18 30.91 29.64 25.52 26.42 24.84 29.86 15.78%
EPS 4.42 3.79 4.71 2.28 -4.03 1.44 4.11 4.98%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 1.00 58.94%
NAPS 1.91 1.86 1.84 1.78 1.78 1.81 1.76 5.61%
Adjusted Per Share Value based on latest NOSH - 218,991
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.60 31.33 30.03 25.88 26.75 25.10 30.25 15.65%
EPS 4.47 3.84 4.77 2.31 -4.08 1.46 4.16 4.92%
DPS 2.02 0.00 1.01 0.00 1.01 0.00 1.01 58.94%
NAPS 1.9315 1.8851 1.8642 1.8051 1.802 1.8294 1.7833 5.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.17 1.19 1.22 0.80 0.79 0.93 0.89 -
P/RPS 3.15 3.85 4.12 3.13 2.99 3.74 2.98 3.77%
P/EPS 26.46 31.40 25.90 35.09 -19.58 64.58 21.65 14.35%
EY 3.78 3.18 3.86 2.85 -5.11 1.55 4.62 -12.55%
DY 1.71 0.00 0.82 0.00 1.27 0.00 1.12 32.69%
P/NAPS 0.61 0.64 0.66 0.45 0.44 0.51 0.51 12.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 23/02/11 22/11/10 27/08/10 25/05/10 24/02/10 -
Price 1.05 1.11 1.13 0.94 0.85 0.76 0.89 -
P/RPS 2.82 3.59 3.81 3.68 3.22 3.06 2.98 -3.62%
P/EPS 23.75 29.29 23.99 41.23 -21.07 52.78 21.65 6.38%
EY 4.21 3.41 4.17 2.43 -4.75 1.89 4.62 -6.02%
DY 1.90 0.00 0.88 0.00 1.18 0.00 1.12 42.37%
P/NAPS 0.55 0.60 0.61 0.53 0.48 0.42 0.51 5.17%

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