[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 145.14%
YoY- 119.82%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 116,940 109,711 121,080 68,401 49,014 62,925 47,909 16.01%
PBT 18,145 10,706 22,594 4,944 2,475 420 1,449 52.32%
Tax -4,711 -2,489 -5,014 -963 -891 -1,029 -1,392 22.50%
NP 13,434 8,217 17,580 3,981 1,584 -609 57 148.32%
-
NP to SH 13,467 8,217 17,580 3,981 1,811 -609 57 148.43%
-
Tax Rate 25.96% 23.25% 22.19% 19.48% 36.00% 245.00% 96.07% -
Total Cost 103,506 101,494 103,500 64,420 47,430 63,534 47,852 13.70%
-
Net Worth 384,771 213,114 187,255 155,408 143,631 111,977 116,588 21.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,186 - - - - - - -
Div Payout % 16.23% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 384,771 213,114 187,255 155,408 143,631 111,977 116,588 21.99%
NOSH 218,620 219,705 220,300 212,887 208,160 196,451 194,313 1.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.49% 7.49% 14.52% 5.82% 3.23% -0.97% 0.12% -
ROE 3.50% 3.86% 9.39% 2.56% 1.26% -0.54% 0.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.49 49.94 54.96 32.13 23.55 32.03 24.66 13.76%
EPS 6.16 3.74 7.98 1.87 0.87 -0.31 0.03 142.69%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.97 0.85 0.73 0.69 0.57 0.60 19.62%
Adjusted Per Share Value based on latest NOSH - 214,272
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.46 49.22 54.32 30.69 21.99 28.23 21.49 16.02%
EPS 6.04 3.69 7.89 1.79 0.81 -0.27 0.03 141.89%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7261 0.956 0.84 0.6972 0.6443 0.5023 0.523 21.99%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.89 0.51 0.94 0.60 0.50 1.11 3.32 -
P/RPS 1.66 1.02 1.71 1.87 2.12 3.47 13.47 -29.43%
P/EPS 14.45 13.64 11.78 32.09 57.47 -358.06 11,317.92 -67.02%
EY 6.92 7.33 8.49 3.12 1.74 -0.28 0.01 197.11%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 1.11 0.82 0.72 1.95 5.53 -32.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 -
Price 0.89 0.50 0.93 0.63 0.55 1.00 3.04 -
P/RPS 1.66 1.00 1.69 1.96 2.34 3.12 12.33 -28.38%
P/EPS 14.45 13.37 11.65 33.69 63.22 -322.58 10,363.40 -66.54%
EY 6.92 7.48 8.58 2.97 1.58 -0.31 0.01 197.11%
DY 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 1.09 0.86 0.80 1.75 5.07 -31.77%

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