[GLBHD] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -20.14%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 215,755 189,896 208,525 233,582 256,724 288,749 268,093 -13.44%
PBT 29,619 20,171 22,180 30,239 38,162 48,640 50,052 -29.44%
Tax -7,479 -4,976 -5,257 -6,155 -8,006 -10,389 -10,531 -20.34%
NP 22,140 15,195 16,923 24,084 30,156 38,251 39,521 -31.97%
-
NP to SH 22,173 15,202 16,923 24,084 30,156 38,251 39,521 -31.90%
-
Tax Rate 25.25% 24.67% 23.70% 20.35% 20.98% 21.36% 21.04% -
Total Cost 193,615 174,701 191,602 209,498 226,568 250,498 228,572 -10.44%
-
Net Worth 385,101 226,973 218,251 216,895 213,189 213,090 204,749 52.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,188 - - - - - - -
Div Payout % 9.87% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 385,101 226,973 218,251 216,895 213,189 213,090 204,749 52.19%
NOSH 218,807 218,243 218,251 219,086 219,782 219,680 220,160 -0.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.26% 8.00% 8.12% 10.31% 11.75% 13.25% 14.74% -
ROE 5.76% 6.70% 7.75% 11.10% 14.15% 17.95% 19.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.60 87.01 95.54 106.62 116.81 131.44 121.77 -13.09%
EPS 10.13 6.97 7.75 10.99 13.72 17.41 17.95 -31.63%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.04 1.00 0.99 0.97 0.97 0.93 52.82%
Adjusted Per Share Value based on latest NOSH - 219,086
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.79 85.19 93.55 104.79 115.17 129.53 120.27 -13.44%
EPS 9.95 6.82 7.59 10.80 13.53 17.16 17.73 -31.89%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7276 1.0182 0.9791 0.973 0.9564 0.9559 0.9185 52.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.89 0.89 0.74 0.50 0.51 0.71 0.84 -
P/RPS 0.90 1.02 0.77 0.47 0.44 0.54 0.69 19.32%
P/EPS 8.78 12.78 9.54 4.55 3.72 4.08 4.68 51.93%
EY 11.39 7.83 10.48 21.99 26.90 24.52 21.37 -34.18%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.86 0.74 0.51 0.53 0.73 0.90 -31.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 18/11/08 28/08/08 -
Price 0.89 0.88 0.95 0.74 0.50 0.54 0.75 -
P/RPS 0.90 1.01 0.99 0.69 0.43 0.41 0.62 28.11%
P/EPS 8.78 12.63 12.25 6.73 3.64 3.10 4.18 63.79%
EY 11.39 7.92 8.16 14.86 27.44 32.24 23.93 -38.95%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.85 0.95 0.75 0.52 0.56 0.81 -26.47%

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