[GLBHD] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 106.39%
YoY- 14.59%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 68,508 81,193 67,648 64,855 55,887 57,755 54,208 16.87%
PBT 21,218 13,840 11,560 13,143 6,519 -8,461 4,541 179.22%
Tax -4,565 -4,163 -3,249 -2,867 -1,550 -578 -1,418 117.87%
NP 16,653 9,677 8,311 10,276 4,969 -9,039 3,123 204.90%
-
NP to SH 15,889 9,656 8,295 10,305 4,993 -8,820 3,143 194.26%
-
Tax Rate 21.51% 30.08% 28.11% 21.81% 23.78% - 31.23% -
Total Cost 51,855 71,516 59,337 54,579 50,918 66,794 51,085 1.00%
-
Net Worth 431,553 417,109 407,089 402,573 389,804 389,131 395,057 6.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,367 - 2,187 - 2,186 - -
Div Payout % - 45.23% - 21.23% - 0.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 431,553 417,109 407,089 402,573 389,804 389,131 395,057 6.06%
NOSH 217,956 218,382 218,865 218,789 218,991 218,613 218,263 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.31% 11.92% 12.29% 15.84% 8.89% -15.65% 5.76% -
ROE 3.68% 2.31% 2.04% 2.56% 1.28% -2.27% 0.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.43 37.18 30.91 29.64 25.52 26.42 24.84 16.96%
EPS 7.29 4.42 3.79 4.71 2.28 -4.03 1.44 194.54%
DPS 0.00 2.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 1.98 1.91 1.86 1.84 1.78 1.78 1.81 6.16%
Adjusted Per Share Value based on latest NOSH - 218,789
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.72 37.60 31.33 30.03 25.88 26.75 25.10 16.87%
EPS 7.36 4.47 3.84 4.77 2.31 -4.08 1.46 193.71%
DPS 0.00 2.02 0.00 1.01 0.00 1.01 0.00 -
NAPS 1.9984 1.9315 1.8851 1.8642 1.8051 1.802 1.8294 6.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.02 1.17 1.19 1.22 0.80 0.79 0.93 -
P/RPS 3.25 3.15 3.85 4.12 3.13 2.99 3.74 -8.92%
P/EPS 13.99 26.46 31.40 25.90 35.09 -19.58 64.58 -63.89%
EY 7.15 3.78 3.18 3.86 2.85 -5.11 1.55 176.85%
DY 0.00 1.71 0.00 0.82 0.00 1.27 0.00 -
P/NAPS 0.52 0.61 0.64 0.66 0.45 0.44 0.51 1.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 24/05/11 23/02/11 22/11/10 27/08/10 25/05/10 -
Price 1.15 1.05 1.11 1.13 0.94 0.85 0.76 -
P/RPS 3.66 2.82 3.59 3.81 3.68 3.22 3.06 12.66%
P/EPS 15.78 23.75 29.29 23.99 41.23 -21.07 52.78 -55.25%
EY 6.34 4.21 3.41 4.17 2.43 -4.75 1.89 123.92%
DY 0.00 1.90 0.00 0.88 0.00 1.18 0.00 -
P/NAPS 0.58 0.55 0.60 0.61 0.53 0.48 0.42 23.98%

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