[GLBHD] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -62.47%
YoY- -53.97%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 246,145 232,705 233,180 228,904 232,580 215,755 189,896 18.90%
PBT 22,761 15,742 14,625 14,225 28,462 29,619 20,171 8.39%
Tax -8,244 -6,413 -6,605 -6,707 -7,756 -7,479 -4,976 40.05%
NP 14,517 9,329 8,020 7,518 20,706 22,140 15,195 -2.99%
-
NP to SH 14,773 9,621 8,309 7,790 20,759 22,173 15,202 -1.89%
-
Tax Rate 36.22% 40.74% 45.16% 47.15% 27.25% 25.25% 24.67% -
Total Cost 231,628 223,376 225,160 221,386 211,874 193,615 174,701 20.70%
-
Net Worth 407,089 402,573 389,804 389,131 395,057 385,101 226,973 47.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,374 4,374 4,374 4,374 2,188 2,188 - -
Div Payout % 29.61% 45.46% 52.64% 56.15% 10.54% 9.87% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 407,089 402,573 389,804 389,131 395,057 385,101 226,973 47.67%
NOSH 218,865 218,789 218,991 218,613 218,263 218,807 218,243 0.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.90% 4.01% 3.44% 3.28% 8.90% 10.26% 8.00% -
ROE 3.63% 2.39% 2.13% 2.00% 5.25% 5.76% 6.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.46 106.36 106.48 104.71 106.56 98.60 87.01 18.67%
EPS 6.75 4.40 3.79 3.56 9.51 10.13 6.97 -2.11%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 0.00 -
NAPS 1.86 1.84 1.78 1.78 1.81 1.76 1.04 47.39%
Adjusted Per Share Value based on latest NOSH - 218,613
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 113.98 107.76 107.98 106.00 107.70 99.91 87.94 18.89%
EPS 6.84 4.46 3.85 3.61 9.61 10.27 7.04 -1.90%
DPS 2.03 2.03 2.03 2.03 1.01 1.01 0.00 -
NAPS 1.8851 1.8642 1.8051 1.802 1.8294 1.7833 1.0511 47.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.19 1.22 0.80 0.79 0.93 0.89 0.89 -
P/RPS 1.06 1.15 0.75 0.75 0.87 0.90 1.02 2.59%
P/EPS 17.63 27.74 21.08 22.17 9.78 8.78 12.78 23.94%
EY 5.67 3.60 4.74 4.51 10.23 11.39 7.83 -19.37%
DY 1.68 1.64 2.50 2.53 1.08 1.12 0.00 -
P/NAPS 0.64 0.66 0.45 0.44 0.51 0.51 0.86 -17.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 23/02/11 22/11/10 27/08/10 25/05/10 24/02/10 18/11/09 -
Price 1.11 1.13 0.94 0.85 0.76 0.89 0.88 -
P/RPS 0.99 1.06 0.88 0.81 0.71 0.90 1.01 -1.32%
P/EPS 16.44 25.70 24.77 23.85 7.99 8.78 12.63 19.23%
EY 6.08 3.89 4.04 4.19 12.51 11.39 7.92 -16.17%
DY 1.80 1.77 2.13 2.35 1.32 1.12 0.00 -
P/NAPS 0.60 0.61 0.53 0.48 0.42 0.51 0.85 -20.73%

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