[GLBHD] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -1.55%
YoY- -57.56%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 273,139 269,583 228,904 208,973 268,093 150,691 100,225 18.16%
PBT 39,133 45,062 14,226 22,361 50,037 15,813 -4,713 -
Tax -9,383 -11,829 -6,707 -5,593 -10,531 -1,687 601 -
NP 29,750 33,233 7,519 16,768 39,506 14,126 -4,112 -
-
NP to SH 28,972 33,249 7,791 16,768 39,506 14,126 -3,885 -
-
Tax Rate 23.98% 26.25% 47.15% 25.01% 21.05% 10.67% - -
Total Cost 243,389 236,350 221,385 192,205 228,587 136,565 104,337 15.14%
-
Net Worth 435,828 417,754 386,762 224,159 204,706 166,848 138,531 21.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,336 6,561 4,370 - - 4,333 - -
Div Payout % 14.97% 19.73% 56.09% - - 30.68% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 435,828 417,754 386,762 224,159 204,706 166,848 138,531 21.02%
NOSH 216,830 218,719 218,510 219,764 220,114 216,687 209,896 0.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.89% 12.33% 3.28% 8.02% 14.74% 9.37% -4.10% -
ROE 6.65% 7.96% 2.01% 7.48% 19.30% 8.47% -2.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 125.97 123.26 104.76 95.09 121.80 69.54 47.75 17.53%
EPS 13.36 15.21 3.56 7.63 17.95 6.52 -1.86 -
DPS 2.00 3.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 2.01 1.91 1.77 1.02 0.93 0.77 0.66 20.37%
Adjusted Per Share Value based on latest NOSH - 218,251
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 126.48 124.84 106.00 96.77 124.15 69.78 46.41 18.16%
EPS 13.42 15.40 3.61 7.76 18.29 6.54 -1.80 -
DPS 2.01 3.04 2.02 0.00 0.00 2.01 0.00 -
NAPS 2.0182 1.9345 1.791 1.038 0.948 0.7726 0.6415 21.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.15 1.17 0.79 0.74 0.84 0.83 0.51 -
P/RPS 0.91 0.95 0.75 0.78 0.69 1.19 1.07 -2.66%
P/EPS 8.61 7.70 22.16 9.70 4.68 12.73 -27.55 -
EY 11.62 12.99 4.51 10.31 21.37 7.85 -3.63 -
DY 1.74 2.56 2.53 0.00 0.00 2.41 0.00 -
P/NAPS 0.57 0.61 0.45 0.73 0.90 1.08 0.77 -4.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 27/08/09 28/08/08 28/08/07 29/08/06 -
Price 1.16 1.05 0.85 0.95 0.75 0.71 0.51 -
P/RPS 0.92 0.85 0.81 1.00 0.62 1.02 1.07 -2.48%
P/EPS 8.68 6.91 23.84 12.45 4.18 10.89 -27.55 -
EY 11.52 14.48 4.19 8.03 23.93 9.18 -3.63 -
DY 1.72 2.86 2.35 0.00 0.00 2.82 0.00 -
P/NAPS 0.58 0.55 0.48 0.93 0.81 0.92 0.77 -4.60%

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