[GLBHD] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -3.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 208,525 233,582 256,724 288,749 268,093 229,351 203,367 1.68%
PBT 22,180 30,239 38,162 48,640 50,052 42,972 33,466 -24.00%
Tax -5,257 -6,155 -8,006 -10,389 -10,531 -9,026 -5,738 -5.67%
NP 16,923 24,084 30,156 38,251 39,521 33,946 27,728 -28.07%
-
NP to SH 16,923 24,084 30,156 38,251 39,521 33,946 27,728 -28.07%
-
Tax Rate 23.70% 20.35% 20.98% 21.36% 21.04% 21.00% 17.15% -
Total Cost 191,602 209,498 226,568 250,498 228,572 195,405 175,639 5.97%
-
Net Worth 218,251 216,895 213,189 213,090 204,749 195,855 186,944 10.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 4,445 4,445 -
Div Payout % - - - - - 13.09% 16.03% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 218,251 216,895 213,189 213,090 204,749 195,855 186,944 10.88%
NOSH 218,251 219,086 219,782 219,680 220,160 220,062 219,934 -0.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.12% 10.31% 11.75% 13.25% 14.74% 14.80% 13.63% -
ROE 7.75% 11.10% 14.15% 17.95% 19.30% 17.33% 14.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 95.54 106.62 116.81 131.44 121.77 104.22 92.47 2.20%
EPS 7.75 10.99 13.72 17.41 17.95 15.43 12.61 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.00 0.99 0.97 0.97 0.93 0.89 0.85 11.45%
Adjusted Per Share Value based on latest NOSH - 219,680
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.56 108.17 118.88 133.71 124.15 106.21 94.17 1.68%
EPS 7.84 11.15 13.96 17.71 18.30 15.72 12.84 -28.04%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 2.06 -
NAPS 1.0107 1.0044 0.9872 0.9868 0.9482 0.907 0.8657 10.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.74 0.50 0.51 0.71 0.84 0.81 0.94 -
P/RPS 0.77 0.47 0.44 0.54 0.69 0.78 1.02 -17.10%
P/EPS 9.54 4.55 3.72 4.08 4.68 5.25 7.46 17.83%
EY 10.48 21.99 26.90 24.52 21.37 19.04 13.41 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 2.47 2.13 -
P/NAPS 0.74 0.51 0.53 0.73 0.90 0.91 1.11 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 20/02/09 18/11/08 28/08/08 21/05/08 20/02/08 -
Price 0.95 0.74 0.50 0.54 0.75 0.90 0.93 -
P/RPS 0.99 0.69 0.43 0.41 0.62 0.86 1.01 -1.32%
P/EPS 12.25 6.73 3.64 3.10 4.18 5.83 7.38 40.23%
EY 8.16 14.86 27.44 32.24 23.93 17.14 13.56 -28.74%
DY 0.00 0.00 0.00 0.00 0.00 2.22 2.15 -
P/NAPS 0.95 0.75 0.52 0.56 0.81 1.01 1.09 -8.76%

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