[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 201.01%
YoY- 63.89%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 102,000 135,351 120,742 116,940 109,711 121,080 68,401 6.88%
PBT 6,905 31,283 19,662 18,145 10,706 22,594 4,944 5.72%
Tax -2,220 -6,721 -4,417 -4,711 -2,489 -5,014 -963 14.92%
NP 4,685 24,562 15,245 13,434 8,217 17,580 3,981 2.74%
-
NP to SH 4,689 23,805 15,298 13,467 8,217 17,580 3,981 2.76%
-
Tax Rate 32.15% 21.48% 22.46% 25.96% 23.25% 22.19% 19.48% -
Total Cost 97,315 110,789 105,497 103,506 101,494 103,500 64,420 7.11%
-
Net Worth 434,326 432,620 402,118 384,771 213,114 187,255 155,408 18.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,160 4,347 2,185 2,186 - - - -
Div Payout % 46.08% 18.26% 14.29% 16.23% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 434,326 432,620 402,118 384,771 213,114 187,255 155,408 18.66%
NOSH 216,082 217,397 218,542 218,620 219,705 220,300 212,887 0.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.59% 18.15% 12.63% 11.49% 7.49% 14.52% 5.82% -
ROE 1.08% 5.50% 3.80% 3.50% 3.86% 9.39% 2.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.20 62.26 55.25 53.49 49.94 54.96 32.13 6.61%
EPS 2.17 10.95 7.00 6.16 3.74 7.98 1.87 2.50%
DPS 1.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.01 1.99 1.84 1.76 0.97 0.85 0.73 18.37%
Adjusted Per Share Value based on latest NOSH - 218,807
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.76 60.72 54.17 52.46 49.22 54.32 30.69 6.87%
EPS 2.10 10.68 6.86 6.04 3.69 7.89 1.79 2.69%
DPS 0.97 1.95 0.98 0.98 0.00 0.00 0.00 -
NAPS 1.9484 1.9408 1.8039 1.7261 0.956 0.84 0.6972 18.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 1.20 1.22 0.89 0.51 0.94 0.60 -
P/RPS 2.16 1.93 2.21 1.66 1.02 1.71 1.87 2.42%
P/EPS 47.00 10.96 17.43 14.45 13.64 11.78 32.09 6.56%
EY 2.13 9.13 5.74 6.92 7.33 8.49 3.12 -6.15%
DY 0.98 1.67 0.82 1.12 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.66 0.51 0.53 1.11 0.82 -7.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 24/02/10 20/02/09 20/02/08 28/02/07 -
Price 1.02 1.28 1.13 0.89 0.50 0.93 0.63 -
P/RPS 2.16 2.06 2.05 1.66 1.00 1.69 1.96 1.63%
P/EPS 47.00 11.69 16.14 14.45 13.37 11.65 33.69 5.70%
EY 2.13 8.55 6.19 6.92 7.48 8.58 2.97 -5.38%
DY 0.98 1.56 0.88 1.12 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.61 0.51 0.52 1.09 0.86 -8.33%

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