[GLBHD] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 5.06%
YoY- 140.97%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,471 70,240 86,488 60,525 71,496 49,584 47,746 -11.86%
PBT 2,578 8,128 13,835 13,621 13,056 9,540 6,755 -47.23%
Tax -556 -1,933 -2,525 -2,992 -2,939 -2,075 -1,020 -33.14%
NP 2,022 6,195 11,310 10,629 10,117 7,465 5,735 -49.93%
-
NP to SH 2,022 6,195 11,310 10,629 10,117 7,465 5,735 -49.93%
-
Tax Rate 21.57% 23.78% 18.25% 21.97% 22.51% 21.75% 15.10% -
Total Cost 37,449 64,045 75,178 49,896 61,379 42,119 42,011 -7.34%
-
Net Worth 213,189 213,090 204,749 195,855 186,944 178,894 171,140 15.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 4,445 -
Div Payout % - - - - - - 77.51% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,189 213,090 204,749 195,855 186,944 178,894 171,140 15.69%
NOSH 219,782 219,680 220,160 220,062 219,934 220,857 222,260 -0.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.12% 8.82% 13.08% 17.56% 14.15% 15.06% 12.01% -
ROE 0.95% 2.91% 5.52% 5.43% 5.41% 4.17% 3.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.96 31.97 39.28 27.50 32.51 22.45 21.48 -11.19%
EPS 0.92 2.82 5.14 4.83 4.60 3.38 2.57 -49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.97 0.97 0.93 0.89 0.85 0.81 0.77 16.56%
Adjusted Per Share Value based on latest NOSH - 220,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.71 31.51 38.80 27.15 32.07 22.24 21.42 -11.85%
EPS 0.91 2.78 5.07 4.77 4.54 3.35 2.57 -49.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 0.9564 0.9559 0.9185 0.8786 0.8386 0.8025 0.7677 15.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.71 0.84 0.81 0.94 0.80 0.83 -
P/RPS 2.84 2.22 2.14 2.95 2.89 3.56 3.86 -18.42%
P/EPS 55.43 25.18 16.35 16.77 20.43 23.67 32.17 43.48%
EY 1.80 3.97 6.12 5.96 4.89 4.23 3.11 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.53 0.73 0.90 0.91 1.11 0.99 1.08 -37.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 -
Price 0.50 0.54 0.75 0.90 0.93 0.94 0.71 -
P/RPS 2.78 1.69 1.91 3.27 2.86 4.19 3.31 -10.93%
P/EPS 54.35 19.15 14.60 18.63 20.22 27.81 27.52 57.08%
EY 1.84 5.22 6.85 5.37 4.95 3.60 3.63 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.52 0.56 0.81 1.01 1.09 1.16 0.92 -31.52%

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