[GLBHD] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 35.53%
YoY- 329.23%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 70,240 86,488 60,525 71,496 49,584 47,746 34,541 60.30%
PBT 8,128 13,835 13,621 13,056 9,540 6,755 4,115 57.23%
Tax -1,933 -2,525 -2,992 -2,939 -2,075 -1,020 296 -
NP 6,195 11,310 10,629 10,117 7,465 5,735 4,411 25.33%
-
NP to SH 6,195 11,310 10,629 10,117 7,465 5,735 4,411 25.33%
-
Tax Rate 23.78% 18.25% 21.97% 22.51% 21.75% 15.10% -7.19% -
Total Cost 64,045 75,178 49,896 61,379 42,119 42,011 30,130 65.09%
-
Net Worth 213,090 204,749 195,855 186,944 178,894 171,140 167,083 17.55%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 4,445 - -
Div Payout % - - - - - 77.51% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 213,090 204,749 195,855 186,944 178,894 171,140 167,083 17.55%
NOSH 219,680 220,160 220,062 219,934 220,857 222,260 222,777 -0.92%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.82% 13.08% 17.56% 14.15% 15.06% 12.01% 12.77% -
ROE 2.91% 5.52% 5.43% 5.41% 4.17% 3.35% 2.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.97 39.28 27.50 32.51 22.45 21.48 15.50 61.82%
EPS 2.82 5.14 4.83 4.60 3.38 2.57 1.98 26.50%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.97 0.93 0.89 0.85 0.81 0.77 0.75 18.65%
Adjusted Per Share Value based on latest NOSH - 219,934
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.53 40.05 28.03 33.11 22.96 22.11 16.00 60.28%
EPS 2.87 5.24 4.92 4.68 3.46 2.66 2.04 25.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 0.00 -
NAPS 0.9868 0.9482 0.907 0.8657 0.8284 0.7925 0.7737 17.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.71 0.84 0.81 0.94 0.80 0.83 0.59 -
P/RPS 2.22 2.14 2.95 2.89 3.56 3.86 3.81 -30.16%
P/EPS 25.18 16.35 16.77 20.43 23.67 32.17 29.80 -10.59%
EY 3.97 6.12 5.96 4.89 4.23 3.11 3.36 11.72%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.73 0.90 0.91 1.11 0.99 1.08 0.79 -5.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 -
Price 0.54 0.75 0.90 0.93 0.94 0.71 0.58 -
P/RPS 1.69 1.91 3.27 2.86 4.19 3.31 3.74 -41.02%
P/EPS 19.15 14.60 18.63 20.22 27.81 27.52 29.29 -24.61%
EY 5.22 6.85 5.37 4.95 3.60 3.63 3.41 32.72%
DY 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.56 0.81 1.01 1.09 1.16 0.92 0.77 -19.08%

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