[GLBHD] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 45.86%
YoY- -26.47%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 233,180 228,904 232,580 215,755 189,896 208,525 233,582 -0.11%
PBT 14,625 14,225 28,462 29,619 20,171 22,180 30,239 -38.35%
Tax -6,605 -6,707 -7,756 -7,479 -4,976 -5,257 -6,155 4.81%
NP 8,020 7,518 20,706 22,140 15,195 16,923 24,084 -51.92%
-
NP to SH 8,309 7,790 20,759 22,173 15,202 16,923 24,084 -50.77%
-
Tax Rate 45.16% 47.15% 27.25% 25.25% 24.67% 23.70% 20.35% -
Total Cost 225,160 221,386 211,874 193,615 174,701 191,602 209,498 4.91%
-
Net Worth 389,804 389,131 395,057 385,101 226,973 218,251 216,895 47.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,374 4,374 2,188 2,188 - - - -
Div Payout % 52.64% 56.15% 10.54% 9.87% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 389,804 389,131 395,057 385,101 226,973 218,251 216,895 47.76%
NOSH 218,991 218,613 218,263 218,807 218,243 218,251 219,086 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.44% 3.28% 8.90% 10.26% 8.00% 8.12% 10.31% -
ROE 2.13% 2.00% 5.25% 5.76% 6.70% 7.75% 11.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 106.48 104.71 106.56 98.60 87.01 95.54 106.62 -0.08%
EPS 3.79 3.56 9.51 10.13 6.97 7.75 10.99 -50.79%
DPS 2.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.78 1.78 1.81 1.76 1.04 1.00 0.99 47.80%
Adjusted Per Share Value based on latest NOSH - 218,807
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 107.98 106.00 107.70 99.91 87.94 96.56 108.17 -0.11%
EPS 3.85 3.61 9.61 10.27 7.04 7.84 11.15 -50.75%
DPS 2.03 2.03 1.01 1.01 0.00 0.00 0.00 -
NAPS 1.8051 1.802 1.8294 1.7833 1.0511 1.0107 1.0044 47.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.79 0.93 0.89 0.89 0.74 0.50 -
P/RPS 0.75 0.75 0.87 0.90 1.02 0.77 0.47 36.51%
P/EPS 21.08 22.17 9.78 8.78 12.78 9.54 4.55 177.65%
EY 4.74 4.51 10.23 11.39 7.83 10.48 21.99 -64.01%
DY 2.50 2.53 1.08 1.12 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.51 0.51 0.86 0.74 0.51 -7.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 -
Price 0.94 0.85 0.76 0.89 0.88 0.95 0.74 -
P/RPS 0.88 0.81 0.71 0.90 1.01 0.99 0.69 17.58%
P/EPS 24.77 23.85 7.99 8.78 12.63 12.25 6.73 138.19%
EY 4.04 4.19 12.51 11.39 7.92 8.16 14.86 -57.99%
DY 2.13 2.35 1.32 1.12 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.42 0.51 0.85 0.95 0.75 -20.64%

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