[GLBHD] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 41.35%
YoY- 171.22%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 268,093 229,351 203,367 159,506 141,732 123,430 110,656 80.48%
PBT 50,052 42,972 33,466 23,331 15,814 1,935 -2,244 -
Tax -10,531 -9,026 -5,738 -3,363 -1,687 1,070 529 -
NP 39,521 33,946 27,728 19,968 14,127 3,005 -1,715 -
-
NP to SH 39,521 33,946 27,728 19,968 14,127 3,005 -1,715 -
-
Tax Rate 21.04% 21.00% 17.15% 14.41% 10.67% -55.30% - -
Total Cost 228,572 195,405 175,639 139,538 127,605 120,425 112,371 60.60%
-
Net Worth 204,749 195,855 186,944 178,894 171,140 167,083 156,419 19.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 4,445 4,445 4,445 4,445 - - -
Div Payout % - 13.09% 16.03% 22.26% 31.47% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,749 195,855 186,944 178,894 171,140 167,083 156,419 19.68%
NOSH 220,160 220,062 219,934 220,857 222,260 222,777 214,272 1.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.74% 14.80% 13.63% 12.52% 9.97% 2.43% -1.55% -
ROE 19.30% 17.33% 14.83% 11.16% 8.25% 1.80% -1.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.77 104.22 92.47 72.22 63.77 55.40 51.64 77.25%
EPS 17.95 15.43 12.61 9.04 6.36 1.35 -0.80 -
DPS 0.00 2.00 2.00 2.01 2.00 0.00 0.00 -
NAPS 0.93 0.89 0.85 0.81 0.77 0.75 0.73 17.53%
Adjusted Per Share Value based on latest NOSH - 220,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 124.15 106.21 94.17 73.86 65.63 57.16 51.24 80.49%
EPS 18.30 15.72 12.84 9.25 6.54 1.39 -0.79 -
DPS 0.00 2.06 2.06 2.06 2.06 0.00 0.00 -
NAPS 0.9482 0.907 0.8657 0.8284 0.7925 0.7737 0.7243 19.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.81 0.94 0.80 0.83 0.59 0.60 -
P/RPS 0.69 0.78 1.02 1.11 1.30 1.06 1.16 -29.29%
P/EPS 4.68 5.25 7.46 8.85 13.06 43.74 -74.96 -
EY 21.37 19.04 13.41 11.30 7.66 2.29 -1.33 -
DY 0.00 2.47 2.13 2.52 2.41 0.00 0.00 -
P/NAPS 0.90 0.91 1.11 0.99 1.08 0.79 0.82 6.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.75 0.90 0.93 0.94 0.71 0.58 0.63 -
P/RPS 0.62 0.86 1.01 1.30 1.11 1.05 1.22 -36.34%
P/EPS 4.18 5.83 7.38 10.40 11.17 43.00 -78.71 -
EY 23.93 17.14 13.56 9.62 8.95 2.33 -1.27 -
DY 0.00 2.22 2.15 2.14 2.82 0.00 0.00 -
P/NAPS 0.81 1.01 1.09 1.16 0.92 0.77 0.86 -3.91%

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