[GLBHD] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 111.38%
YoY- 1218.9%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Revenue 223,548 206,444 280,960 198,336 94,976 117,756 78,284 16.15%
PBT 26,076 24,476 32,512 38,160 3,672 3,384 4,024 30.57%
Tax -6,200 -6,608 -7,732 -8,300 -1,408 -1,592 -2,552 13.50%
NP 19,876 17,868 24,780 29,860 2,264 1,792 1,472 44.99%
-
NP to SH 19,972 17,896 24,780 29,860 2,264 1,792 1,472 45.09%
-
Tax Rate 23.78% 27.00% 23.78% 21.75% 38.34% 47.04% 63.42% -
Total Cost 203,672 188,576 256,180 168,476 92,712 115,964 76,812 14.93%
-
Net Worth 389,804 226,973 213,090 178,894 108,662 97,499 118,147 18.57%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 389,804 226,973 213,090 178,894 108,662 97,499 118,147 18.57%
NOSH 218,991 218,243 219,680 220,857 208,965 191,176 193,684 1.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.89% 8.66% 8.82% 15.06% 2.38% 1.52% 1.88% -
ROE 5.12% 7.88% 11.63% 16.69% 2.08% 1.84% 1.25% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 102.08 94.59 127.89 89.80 45.45 61.60 40.42 14.13%
EPS 9.12 8.20 11.28 13.52 1.16 0.92 0.76 42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.04 0.97 0.81 0.52 0.51 0.61 16.51%
Adjusted Per Share Value based on latest NOSH - 220,857
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 100.29 92.61 126.04 88.98 42.61 52.83 35.12 16.15%
EPS 8.96 8.03 11.12 13.40 1.02 0.80 0.66 45.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7487 1.0182 0.9559 0.8025 0.4875 0.4374 0.53 18.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.89 0.71 0.80 0.58 1.69 1.88 -
P/RPS 0.78 0.94 0.56 0.89 1.28 2.74 4.65 -22.49%
P/EPS 8.77 10.85 6.29 5.92 53.53 180.29 247.37 -37.91%
EY 11.40 9.21 15.89 16.90 1.87 0.55 0.40 61.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.86 0.73 0.99 1.12 3.31 3.08 -24.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/10 18/11/09 18/11/08 20/11/07 29/11/05 26/11/04 19/12/03 -
Price 0.94 0.88 0.54 0.94 0.52 1.30 3.04 -
P/RPS 0.92 0.93 0.42 1.05 1.14 2.11 7.52 -25.91%
P/EPS 10.31 10.73 4.79 6.95 48.00 138.69 400.00 -40.67%
EY 9.70 9.32 20.89 14.38 2.08 0.72 0.25 68.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.85 0.56 1.16 1.00 2.55 4.98 -27.37%

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