[GLBHD] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 141.8%
YoY- 186.93%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 55,887 51,611 70,240 31,810 23,744 29,439 19,571 16.15%
PBT 6,519 6,119 8,128 2,023 918 846 1,006 30.57%
Tax -1,550 -1,652 -1,933 -399 -352 -398 -638 13.50%
NP 4,969 4,467 6,195 1,624 566 448 368 44.99%
-
NP to SH 4,993 4,474 6,195 1,624 566 448 368 45.09%
-
Tax Rate 23.78% 27.00% 23.78% 19.72% 38.34% 47.04% 63.42% -
Total Cost 50,918 47,144 64,045 30,186 23,178 28,991 19,203 14.93%
-
Net Worth 389,804 226,973 213,090 141,309 108,662 97,499 118,147 18.57%
Dividend
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 389,804 226,973 213,090 141,309 108,662 97,499 118,147 18.57%
NOSH 218,991 218,243 219,680 210,909 208,965 191,176 193,684 1.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.89% 8.66% 8.82% 5.11% 2.38% 1.52% 1.88% -
ROE 1.28% 1.97% 2.91% 1.15% 0.52% 0.46% 0.31% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.52 23.65 31.97 15.08 11.36 15.40 10.10 14.14%
EPS 2.28 2.05 2.82 0.77 0.29 0.23 0.19 42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.04 0.97 0.67 0.52 0.51 0.61 16.51%
Adjusted Per Share Value based on latest NOSH - 210,909
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.88 23.90 32.53 14.73 11.00 13.63 9.06 16.16%
EPS 2.31 2.07 2.87 0.75 0.26 0.21 0.17 45.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8051 1.0511 0.9868 0.6544 0.5032 0.4515 0.5471 18.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/10 30/09/09 30/09/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.89 0.71 0.50 0.58 1.69 1.88 -
P/RPS 3.13 3.76 2.22 3.32 5.10 10.97 18.61 -22.46%
P/EPS 35.09 43.41 25.18 64.94 214.13 721.18 989.47 -37.91%
EY 2.85 2.30 3.97 1.54 0.47 0.14 0.10 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 0.75 1.12 3.31 3.08 -24.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/10 18/11/09 18/11/08 27/11/06 29/11/05 26/11/04 19/12/03 -
Price 0.94 0.88 0.54 0.67 0.52 1.30 3.04 -
P/RPS 3.68 3.72 1.69 4.44 4.58 8.44 30.09 -25.91%
P/EPS 41.23 42.93 19.15 87.01 191.98 554.75 1,600.00 -40.68%
EY 2.43 2.33 5.22 1.15 0.52 0.18 0.06 69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.85 0.56 1.00 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