[GLBHD] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -10.17%
YoY- -60.26%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 228,904 232,580 215,755 189,896 208,525 233,582 256,724 -7.38%
PBT 14,225 28,462 29,619 20,171 22,180 30,239 38,162 -48.29%
Tax -6,707 -7,756 -7,479 -4,976 -5,257 -6,155 -8,006 -11.16%
NP 7,518 20,706 22,140 15,195 16,923 24,084 30,156 -60.48%
-
NP to SH 7,790 20,759 22,173 15,202 16,923 24,084 30,156 -59.53%
-
Tax Rate 47.15% 27.25% 25.25% 24.67% 23.70% 20.35% 20.98% -
Total Cost 221,386 211,874 193,615 174,701 191,602 209,498 226,568 -1.53%
-
Net Worth 389,131 395,057 385,101 226,973 218,251 216,895 213,189 49.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,374 2,188 2,188 - - - - -
Div Payout % 56.15% 10.54% 9.87% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 389,131 395,057 385,101 226,973 218,251 216,895 213,189 49.52%
NOSH 218,613 218,263 218,807 218,243 218,251 219,086 219,782 -0.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.28% 8.90% 10.26% 8.00% 8.12% 10.31% 11.75% -
ROE 2.00% 5.25% 5.76% 6.70% 7.75% 11.10% 14.15% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.71 106.56 98.60 87.01 95.54 106.62 116.81 -7.04%
EPS 3.56 9.51 10.13 6.97 7.75 10.99 13.72 -59.41%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.81 1.76 1.04 1.00 0.99 0.97 50.05%
Adjusted Per Share Value based on latest NOSH - 218,243
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.00 107.70 99.91 87.94 96.56 108.17 118.88 -7.37%
EPS 3.61 9.61 10.27 7.04 7.84 11.15 13.96 -59.51%
DPS 2.03 1.01 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.802 1.8294 1.7833 1.0511 1.0107 1.0044 0.9872 49.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.93 0.89 0.89 0.74 0.50 0.51 -
P/RPS 0.75 0.87 0.90 1.02 0.77 0.47 0.44 42.83%
P/EPS 22.17 9.78 8.78 12.78 9.54 4.55 3.72 229.78%
EY 4.51 10.23 11.39 7.83 10.48 21.99 26.90 -69.69%
DY 2.53 1.08 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.51 0.86 0.74 0.51 0.53 -11.69%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 -
Price 0.85 0.76 0.89 0.88 0.95 0.74 0.50 -
P/RPS 0.81 0.71 0.90 1.01 0.99 0.69 0.43 52.70%
P/EPS 23.85 7.99 8.78 12.63 12.25 6.73 3.64 251.36%
EY 4.19 12.51 11.39 7.92 8.16 14.86 27.44 -71.52%
DY 2.35 1.32 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.51 0.85 0.95 0.75 0.52 -5.21%

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