[GLBHD] YoY 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- 45.14%
YoY- 95.76%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 65,330 39,471 71,496 27,635 25,269 33,486 28,338 14.92%
PBT 12,026 2,578 13,056 2,921 1,557 -426 -81 -
Tax -3,059 -556 -2,939 -564 -539 -630 -754 26.26%
NP 8,967 2,022 10,117 2,357 1,018 -1,056 -835 -
-
NP to SH 8,993 2,022 10,117 2,357 1,204 -1,056 -835 -
-
Tax Rate 25.44% 21.57% 22.51% 19.31% 34.62% - - -
Total Cost 56,363 37,449 61,379 25,278 24,251 34,542 29,173 11.59%
-
Net Worth 385,101 213,189 186,944 156,419 143,234 111,466 116,485 22.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,188 - - - - - - -
Div Payout % 24.33% - - - - - - -
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 385,101 213,189 186,944 156,419 143,234 111,466 116,485 22.03%
NOSH 218,807 219,782 219,934 214,272 207,586 195,555 194,142 2.01%
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 13.73% 5.12% 14.15% 8.53% 4.03% -3.15% -2.95% -
ROE 2.34% 0.95% 5.41% 1.51% 0.84% -0.95% -0.72% -
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 29.86 17.96 32.51 12.90 12.17 17.12 14.60 12.65%
EPS 4.11 0.92 4.60 1.10 0.58 -0.54 -0.16 -
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 30.25 18.28 33.11 12.80 11.70 15.51 13.12 14.92%
EPS 4.16 0.94 4.68 1.09 0.56 -0.49 -0.39 -
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7833 0.9872 0.8657 0.7243 0.6633 0.5162 0.5394 22.03%
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 2.98 2.84 2.89 4.65 4.11 6.48 22.75 -28.71%
P/EPS 21.65 55.43 20.43 54.55 86.21 -205.56 -771.92 -
EY 4.62 1.80 4.89 1.83 1.16 -0.49 -0.13 -
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 2.98 2.78 2.86 4.88 4.52 5.84 20.83 -27.65%
P/EPS 21.65 54.35 20.22 57.27 94.83 -185.19 -706.82 -
EY 4.62 1.84 4.95 1.75 1.05 -0.54 -0.14 -
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