[GLBHD] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -29.73%
YoY- -57.18%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 273,139 269,583 228,904 208,525 268,093 141,732 100,224 18.16%
PBT 39,133 45,062 14,225 22,180 50,052 15,814 -4,713 -
Tax -9,383 -11,829 -6,707 -5,257 -10,531 -1,687 601 -
NP 29,750 33,233 7,518 16,923 39,521 14,127 -4,112 -
-
NP to SH 28,972 33,249 7,790 16,923 39,521 14,127 -3,886 -
-
Tax Rate 23.98% 26.25% 47.15% 23.70% 21.04% 10.67% - -
Total Cost 243,389 236,350 221,386 191,602 228,572 127,605 104,336 15.14%
-
Net Worth 217,058 417,109 389,131 218,251 204,749 171,140 138,824 7.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,325 6,555 4,374 - - 4,445 - -
Div Payout % 14.93% 19.72% 56.15% - - 31.47% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 217,058 417,109 389,131 218,251 204,749 171,140 138,824 7.72%
NOSH 217,058 218,382 218,613 218,251 220,160 222,260 210,339 0.52%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.89% 12.33% 3.28% 8.12% 14.74% 9.97% -4.10% -
ROE 13.35% 7.97% 2.00% 7.75% 19.30% 8.25% -2.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 125.84 123.45 104.71 95.54 121.77 63.77 47.65 17.55%
EPS 13.35 15.23 3.56 7.75 17.95 6.36 -1.85 -
DPS 2.00 3.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.91 1.78 1.00 0.93 0.77 0.66 7.16%
Adjusted Per Share Value based on latest NOSH - 218,251
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 126.48 124.84 106.00 96.56 124.15 65.63 46.41 18.16%
EPS 13.42 15.40 3.61 7.84 18.30 6.54 -1.80 -
DPS 2.00 3.04 2.03 0.00 0.00 2.06 0.00 -
NAPS 1.0052 1.9315 1.802 1.0107 0.9482 0.7925 0.6429 7.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.15 1.17 0.79 0.74 0.84 0.83 0.51 -
P/RPS 0.91 0.95 0.75 0.77 0.69 1.30 1.07 -2.66%
P/EPS 8.62 7.68 22.17 9.54 4.68 13.06 -27.61 -
EY 11.61 13.01 4.51 10.48 21.37 7.66 -3.62 -
DY 1.74 2.56 2.53 0.00 0.00 2.41 0.00 -
P/NAPS 1.15 0.61 0.44 0.74 0.90 1.08 0.77 6.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 27/08/09 28/08/08 28/08/07 29/08/06 -
Price 1.16 1.05 0.85 0.95 0.75 0.71 0.51 -
P/RPS 0.92 0.85 0.81 0.99 0.62 1.11 1.07 -2.48%
P/EPS 8.69 6.90 23.85 12.25 4.18 11.17 -27.61 -
EY 11.51 14.50 4.19 8.16 23.93 8.95 -3.62 -
DY 1.72 2.86 2.35 0.00 0.00 2.82 0.00 -
P/NAPS 1.16 0.55 0.48 0.95 0.81 0.92 0.77 7.06%

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