[GLBHD] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 40.53%
YoY- 458.72%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 228,197 196,125 242,140 137,257 94,374 114,833 93,869 15.94%
PBT 30,249 21,872 48,269 12,078 3,214 5,182 -5,717 -
Tax -8,172 -4,840 -10,674 -889 -1,514 -11,689 -770 48.21%
NP 22,077 17,032 37,594 11,189 1,700 -6,506 -6,488 -
-
NP to SH 22,148 17,032 37,594 11,189 2,002 -6,506 -6,488 -
-
Tax Rate 27.02% 22.13% 22.11% 7.36% 47.11% 225.57% - -
Total Cost 206,120 179,093 204,545 126,068 92,674 121,339 100,357 12.73%
-
Net Worth 395,604 217,289 196,050 161,799 146,027 115,526 110,709 23.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 395,604 217,289 196,050 161,799 146,027 115,526 110,709 23.63%
NOSH 218,565 219,484 220,281 215,732 208,611 199,183 194,227 1.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.67% 8.68% 15.53% 8.15% 1.80% -5.67% -6.91% -
ROE 5.60% 7.84% 19.18% 6.92% 1.37% -5.63% -5.86% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.41 89.36 109.92 63.62 45.24 57.65 48.33 13.69%
EPS 10.13 7.76 17.07 5.19 0.96 -0.41 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 0.99 0.89 0.75 0.70 0.58 0.57 21.22%
Adjusted Per Share Value based on latest NOSH - 222,777
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 105.67 90.82 112.13 63.56 43.70 53.18 43.47 15.94%
EPS 10.26 7.89 17.41 5.18 0.93 -3.01 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.832 1.0062 0.9079 0.7493 0.6762 0.535 0.5127 23.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.50 0.81 0.59 0.55 0.84 2.45 -
P/RPS 0.89 0.56 0.74 0.93 1.22 1.46 5.07 -25.16%
P/EPS 9.18 6.44 4.75 11.38 57.29 -25.71 -73.34 -
EY 10.90 15.52 21.07 8.79 1.75 -3.89 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.91 0.79 0.79 1.45 4.30 -29.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 25/05/09 21/05/08 29/05/07 22/05/06 25/05/05 28/05/04 -
Price 0.76 0.74 0.90 0.58 0.51 0.61 1.79 -
P/RPS 0.73 0.83 0.82 0.91 1.13 1.06 3.70 -23.69%
P/EPS 7.50 9.54 5.27 11.18 53.13 -18.67 -53.59 -
EY 13.33 10.49 18.96 8.94 1.88 -5.36 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.75 1.01 0.77 0.73 1.05 3.14 -28.47%

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