[GLBHD] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 6.73%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Revenue 221,468 274,032 223,548 206,444 280,960 127,240 198,336 2.22%
PBT 20,188 84,872 26,076 24,476 32,512 8,092 38,160 -11.94%
Tax -6,624 -18,260 -6,200 -6,608 -7,732 -1,596 -8,300 -4.40%
NP 13,564 66,612 19,876 17,868 24,780 6,496 29,860 -14.58%
-
NP to SH 13,580 63,556 19,972 17,896 24,780 6,496 29,860 -14.56%
-
Tax Rate 32.81% 21.51% 23.78% 27.00% 23.78% 19.72% 21.75% -
Total Cost 207,904 207,420 203,672 188,576 256,180 120,744 168,476 4.29%
-
Net Worth 438,971 431,553 389,804 226,973 213,090 141,309 178,894 19.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Net Worth 438,971 431,553 389,804 226,973 213,090 141,309 178,894 19.64%
NOSH 216,242 217,956 218,991 218,243 219,680 210,909 220,857 -0.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
NP Margin 6.12% 24.31% 8.89% 8.66% 8.82% 5.11% 15.06% -
ROE 3.09% 14.73% 5.12% 7.88% 11.63% 4.60% 16.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
RPS 102.42 125.73 102.08 94.59 127.89 60.33 89.80 2.66%
EPS 6.28 29.16 9.12 8.20 11.28 3.08 13.52 -14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.98 1.78 1.04 0.97 0.67 0.81 20.14%
Adjusted Per Share Value based on latest NOSH - 218,243
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
RPS 102.56 126.90 103.52 95.60 130.11 58.92 91.85 2.22%
EPS 6.29 29.43 9.25 8.29 11.48 3.01 13.83 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0328 1.9984 1.8051 1.0511 0.9868 0.6544 0.8284 19.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/09/06 28/09/07 -
Price 1.10 1.02 0.80 0.89 0.71 0.50 0.80 -
P/RPS 1.07 0.81 0.78 0.94 0.56 0.83 0.89 3.74%
P/EPS 17.52 3.50 8.77 10.85 6.29 16.23 5.92 24.20%
EY 5.71 28.59 11.40 9.21 15.89 6.16 16.90 -19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.45 0.86 0.73 0.75 0.99 -11.40%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Date 30/11/12 29/11/11 22/11/10 18/11/09 18/11/08 27/11/06 20/11/07 -
Price 1.02 1.15 0.94 0.88 0.54 0.67 0.94 -
P/RPS 1.00 0.91 0.92 0.93 0.42 1.11 1.05 -0.96%
P/EPS 16.24 3.94 10.31 10.73 4.79 21.75 6.95 18.47%
EY 6.16 25.36 9.70 9.32 20.89 4.60 14.38 -15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.53 0.85 0.56 1.00 1.16 -15.47%

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