[GLBHD] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 64.55%
YoY- 218.23%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,927 58,861 66,843 68,508 81,193 67,648 64,855 14.00%
PBT 1,776 6,074 10,065 21,218 13,840 11,560 13,143 -73.69%
Tax -775 -1,887 -2,156 -4,565 -4,163 -3,249 -2,867 -58.22%
NP 1,001 4,187 7,909 16,653 9,677 8,311 10,276 -78.85%
-
NP to SH 980 4,187 7,916 15,889 9,656 8,295 10,305 -79.19%
-
Tax Rate 43.64% 31.07% 21.42% 21.51% 30.08% 28.11% 21.81% -
Total Cost 77,926 54,674 58,934 51,855 71,516 59,337 54,579 26.82%
-
Net Worth 217,058 427,332 430,405 431,553 417,109 407,089 402,573 -33.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,325 - 4,367 - 2,187 -
Div Payout % - - 54.64% - 45.23% - 21.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 217,058 427,332 430,405 431,553 417,109 407,089 402,573 -33.77%
NOSH 217,058 215,824 216,284 217,956 218,382 218,865 218,789 -0.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.27% 7.11% 11.83% 24.31% 11.92% 12.29% 15.84% -
ROE 0.45% 0.98% 1.84% 3.68% 2.31% 2.04% 2.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.36 27.27 30.91 31.43 37.18 30.91 29.64 14.60%
EPS 0.45 1.94 3.66 7.29 4.42 3.79 4.71 -79.13%
DPS 0.00 0.00 2.00 0.00 2.00 0.00 1.00 -
NAPS 1.00 1.98 1.99 1.98 1.91 1.86 1.84 -33.42%
Adjusted Per Share Value based on latest NOSH - 217,956
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.55 27.26 30.95 31.72 37.60 31.33 30.03 14.00%
EPS 0.45 1.94 3.67 7.36 4.47 3.84 4.77 -79.30%
DPS 0.00 0.00 2.00 0.00 2.02 0.00 1.01 -
NAPS 1.0052 1.9789 1.9931 1.9984 1.9315 1.8851 1.8642 -33.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.15 1.21 1.20 1.02 1.17 1.19 1.22 -
P/RPS 3.16 4.44 3.88 3.25 3.15 3.85 4.12 -16.22%
P/EPS 254.71 62.37 32.79 13.99 26.46 31.40 25.90 359.65%
EY 0.39 1.60 3.05 7.15 3.78 3.18 3.86 -78.33%
DY 0.00 0.00 1.67 0.00 1.71 0.00 0.82 -
P/NAPS 1.15 0.61 0.60 0.52 0.61 0.64 0.66 44.84%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 22/02/12 29/11/11 24/08/11 24/05/11 23/02/11 -
Price 1.16 1.13 1.28 1.15 1.05 1.11 1.13 -
P/RPS 3.19 4.14 4.14 3.66 2.82 3.59 3.81 -11.17%
P/EPS 256.93 58.25 34.97 15.78 23.75 29.29 23.99 386.57%
EY 0.39 1.72 2.86 6.34 4.21 3.41 4.17 -79.42%
DY 0.00 0.00 1.56 0.00 1.90 0.00 0.88 -
P/NAPS 1.16 0.57 0.64 0.58 0.55 0.60 0.61 53.55%

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