[GLBHD] YoY Annualized Quarter 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- 3.64%
YoY- -54.7%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 258,949 251,186 228,197 196,125 242,140 137,257 94,374 18.30%
PBT 49,809 41,629 30,249 21,872 48,269 12,078 3,214 57.83%
Tax -11,477 -10,221 -8,172 -4,840 -10,674 -889 -1,514 40.11%
NP 38,332 31,408 22,077 17,032 37,594 11,189 1,700 68.00%
-
NP to SH 37,322 31,457 22,148 17,032 37,594 11,189 2,002 62.76%
-
Tax Rate 23.04% 24.55% 27.02% 22.13% 22.11% 7.36% 47.11% -
Total Cost 220,617 219,778 206,120 179,093 204,545 126,068 92,674 15.53%
-
Net Worth 429,644 406,700 395,604 217,289 196,050 161,799 146,027 19.68%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,786 2,915 - - - - - -
Div Payout % 15.50% 9.27% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 429,644 406,700 395,604 217,289 196,050 161,799 146,027 19.68%
NOSH 216,992 218,656 218,565 219,484 220,281 215,732 208,611 0.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.80% 12.50% 9.67% 8.68% 15.53% 8.15% 1.80% -
ROE 8.69% 7.73% 5.60% 7.84% 19.18% 6.92% 1.37% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 119.34 114.88 104.41 89.36 109.92 63.62 45.24 17.52%
EPS 17.20 14.39 10.13 7.76 17.07 5.19 0.96 61.69%
DPS 2.67 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.86 1.81 0.99 0.89 0.75 0.70 18.90%
Adjusted Per Share Value based on latest NOSH - 219,086
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 116.17 112.68 102.37 87.98 108.63 61.57 42.34 18.30%
EPS 16.74 14.11 9.94 7.64 16.87 5.02 0.90 62.70%
DPS 2.60 1.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9274 1.8245 1.7747 0.9748 0.8795 0.7258 0.6551 19.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.19 0.93 0.50 0.81 0.59 0.55 -
P/RPS 1.01 1.04 0.89 0.56 0.74 0.93 1.22 -3.09%
P/EPS 7.03 8.27 9.18 6.44 4.75 11.38 57.29 -29.48%
EY 14.21 12.09 10.90 15.52 21.07 8.79 1.75 41.72%
DY 2.20 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.51 0.51 0.91 0.79 0.79 -4.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 25/05/10 25/05/09 21/05/08 29/05/07 22/05/06 -
Price 1.13 1.11 0.76 0.74 0.90 0.58 0.51 -
P/RPS 0.95 0.97 0.73 0.83 0.82 0.91 1.13 -2.84%
P/EPS 6.57 7.72 7.50 9.54 5.27 11.18 53.13 -29.39%
EY 15.22 12.96 13.33 10.49 18.96 8.94 1.88 41.65%
DY 2.36 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.42 0.75 1.01 0.77 0.73 -4.03%

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