[GLBHD] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 370.12%
YoY- 463.54%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 228,904 208,525 268,093 141,732 100,224 113,611 97,599 15.25%
PBT 14,225 22,180 50,052 15,814 -4,713 -19,883 -17,616 -
Tax -6,707 -5,257 -10,531 -1,687 601 -9,952 1,520 -
NP 7,518 16,923 39,521 14,127 -4,112 -29,835 -16,096 -
-
NP to SH 7,790 16,923 39,521 14,127 -3,886 -28,195 -16,096 -
-
Tax Rate 47.15% 23.70% 21.04% 10.67% - - - -
Total Cost 221,386 191,602 228,572 127,605 104,336 143,446 113,695 11.74%
-
Net Worth 389,131 218,251 204,749 171,140 138,824 107,737 97,768 25.87%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,374 - - 4,445 - - - -
Div Payout % 56.15% - - 31.47% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 389,131 218,251 204,749 171,140 138,824 107,737 97,768 25.87%
NOSH 218,613 218,251 220,160 222,260 210,339 207,188 195,536 1.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.28% 8.12% 14.74% 9.97% -4.10% -26.26% -16.49% -
ROE 2.00% 7.75% 19.30% 8.25% -2.80% -26.17% -16.46% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 104.71 95.54 121.77 63.77 47.65 54.83 49.91 13.13%
EPS 3.56 7.75 17.95 6.36 -1.85 -13.61 -8.23 -
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.78 1.00 0.93 0.77 0.66 0.52 0.50 23.55%
Adjusted Per Share Value based on latest NOSH - 222,260
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 106.00 96.56 124.15 65.63 46.41 52.61 45.20 15.25%
EPS 3.61 7.84 18.30 6.54 -1.80 -13.06 -7.45 -
DPS 2.03 0.00 0.00 2.06 0.00 0.00 0.00 -
NAPS 1.802 1.0107 0.9482 0.7925 0.6429 0.4989 0.4527 25.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.79 0.74 0.84 0.83 0.51 0.56 1.78 -
P/RPS 0.75 0.77 0.69 1.30 1.07 1.02 3.57 -22.88%
P/EPS 22.17 9.54 4.68 13.06 -27.61 -4.12 -21.62 -
EY 4.51 10.48 21.37 7.66 -3.62 -24.30 -4.62 -
DY 2.53 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.44 0.74 0.90 1.08 0.77 1.08 3.56 -29.41%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 28/08/08 28/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.85 0.95 0.75 0.71 0.51 0.62 1.76 -
P/RPS 0.81 0.99 0.62 1.11 1.07 1.13 3.53 -21.74%
P/EPS 23.85 12.25 4.18 11.17 -27.61 -4.56 -21.38 -
EY 4.19 8.16 23.93 8.95 -3.62 -21.95 -4.68 -
DY 2.35 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.48 0.95 0.81 0.92 0.77 1.19 3.52 -28.24%

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