[GLBHD] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 22.42%
YoY- 1029.65%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 256,724 288,749 268,093 229,351 203,367 159,506 141,732 48.32%
PBT 38,162 48,640 50,052 42,972 33,466 23,331 15,814 79.43%
Tax -8,006 -10,389 -10,531 -9,026 -5,738 -3,363 -1,687 181.07%
NP 30,156 38,251 39,521 33,946 27,728 19,968 14,127 65.40%
-
NP to SH 30,156 38,251 39,521 33,946 27,728 19,968 14,127 65.40%
-
Tax Rate 20.98% 21.36% 21.04% 21.00% 17.15% 14.41% 10.67% -
Total Cost 226,568 250,498 228,572 195,405 175,639 139,538 127,605 46.37%
-
Net Worth 213,189 213,090 204,749 195,855 186,944 178,894 171,140 15.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 4,445 4,445 4,445 4,445 -
Div Payout % - - - 13.09% 16.03% 22.26% 31.47% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,189 213,090 204,749 195,855 186,944 178,894 171,140 15.69%
NOSH 219,782 219,680 220,160 220,062 219,934 220,857 222,260 -0.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.75% 13.25% 14.74% 14.80% 13.63% 12.52% 9.97% -
ROE 14.15% 17.95% 19.30% 17.33% 14.83% 11.16% 8.25% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 116.81 131.44 121.77 104.22 92.47 72.22 63.77 49.43%
EPS 13.72 17.41 17.95 15.43 12.61 9.04 6.36 66.56%
DPS 0.00 0.00 0.00 2.00 2.00 2.01 2.00 -
NAPS 0.97 0.97 0.93 0.89 0.85 0.81 0.77 16.56%
Adjusted Per Share Value based on latest NOSH - 220,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 118.88 133.71 124.15 106.21 94.17 73.86 65.63 48.32%
EPS 13.96 17.71 18.30 15.72 12.84 9.25 6.54 65.40%
DPS 0.00 0.00 0.00 2.06 2.06 2.06 2.06 -
NAPS 0.9872 0.9868 0.9482 0.907 0.8657 0.8284 0.7925 15.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.71 0.84 0.81 0.94 0.80 0.83 -
P/RPS 0.44 0.54 0.69 0.78 1.02 1.11 1.30 -51.27%
P/EPS 3.72 4.08 4.68 5.25 7.46 8.85 13.06 -56.54%
EY 26.90 24.52 21.37 19.04 13.41 11.30 7.66 130.15%
DY 0.00 0.00 0.00 2.47 2.13 2.52 2.41 -
P/NAPS 0.53 0.73 0.90 0.91 1.11 0.99 1.08 -37.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 -
Price 0.50 0.54 0.75 0.90 0.93 0.94 0.71 -
P/RPS 0.43 0.41 0.62 0.86 1.01 1.30 1.11 -46.70%
P/EPS 3.64 3.10 4.18 5.83 7.38 10.40 11.17 -52.48%
EY 27.44 32.24 23.93 17.14 13.56 9.62 8.95 110.32%
DY 0.00 0.00 0.00 2.22 2.15 2.14 2.82 -
P/NAPS 0.52 0.56 0.81 1.01 1.09 1.16 0.92 -31.52%

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