[GLBHD] YoY TTM Result on 30-Jun-2011 [#4]

Stock

[GLBHD] GOLDEN LAND BERHAD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 125.07%

YoY- 326.82%

Quarter Report

GLBHD Q4 Results ended 30 Jun 2011 (final).pdf

Latest QR

Upcoming QR

GLBHD's Result

GLBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	189,816	184,531	273,139	269,583	228,904	208,525	268,093	-5.58%
YoY %	2.86%	-32.44%	1.32%	17.77%	9.77%	-22.22%	-	-
Horiz. %	70.80%	68.83%	101.88%	100.56%	85.38%	77.78%	100.00%	-
PBT	21,179	7,273	39,133	45,062	14,225	22,180	50,052	-13.34%
YoY %	191.20%	-81.41%	-13.16%	216.78%	-35.87%	-55.69%	-	-
Horiz. %	42.31%	14.53%	78.18%	90.03%	28.42%	44.31%	100.00%	-
Tax	-7,703	-4,236	-9,383	-11,829	-6,707	-5,257	-10,531	-5.07%
YoY %	-81.85%	54.85%	20.68%	-76.37%	-27.58%	50.08%	-	-
Horiz. %	73.15%	40.22%	89.10%	112.33%	63.69%	49.92%	100.00%	-
NP	13,476	3,037	29,750	33,233	7,518	16,923	39,521	-16.40%
YoY %	343.73%	-89.79%	-10.48%	342.05%	-55.58%	-57.18%	-	-
Horiz. %	34.10%	7.68%	75.28%	84.09%	19.02%	42.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,572	3,074	28,972	33,249	7,790	16,923	39,521	-16.31%
YoY %	341.51%	-89.39%	-12.86%	326.82%	-53.97%	-57.18%	-	-
Horiz. %	34.34%	7.78%	73.31%	84.13%	19.71%	42.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.37%	58.24%	23.98%	26.25%	47.15%	23.70%	21.04%	-
YoY %	-37.55%	142.87%	-8.65%	-44.33%	98.95%	12.64%	-	-
Horiz. %	172.86%	276.81%	113.97%	124.76%	224.10%	112.64%	100.00%	-
Total Cost	176,340	181,494	243,389	236,350	221,386	191,602	228,572	-4.22%
YoY %	-2.84%	-25.43%	2.98%	6.76%	15.54%	-16.17%	-	-
Horiz. %	77.15%	79.40%	106.48%	103.40%	96.86%	83.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,094	433,472	217,058	417,109	389,131	218,251	204,749	13.76%
YoY %	2.45%	99.70%	-47.96%	7.19%	78.30%	6.59%	-	-
Horiz. %	216.90%	211.71%	106.01%	203.72%	190.05%	106.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	2,166	2,156	4,325	6,555	4,374	-	-	-
YoY %	0.46%	-50.15%	-34.02%	49.86%	0.00%	-	-	-
Horiz. %	49.52%	49.29%	98.88%	149.86%	100.00%	-	-	-
Div Payout %	15.96%	70.16%	14.93%	19.72%	56.15%	-	-	-
YoY %	-77.25%	369.93%	-24.29%	-64.88%	0.00%	-	-	-
Horiz. %	28.42%	124.95%	26.59%	35.12%	100.00%	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	444,094	433,472	217,058	417,109	389,131	218,251	204,749	13.76%
YoY %	2.45%	99.70%	-47.96%	7.19%	78.30%	6.59%	-	-
Horiz. %	216.90%	211.71%	106.01%	203.72%	190.05%	106.59%	100.00%	-
NOSH	216,631	216,736	217,058	218,382	218,613	218,251	220,160	-0.26%
YoY %	-0.05%	-0.15%	-0.61%	-0.11%	0.17%	-0.87%	-	-
Horiz. %	98.40%	98.44%	98.59%	99.19%	99.30%	99.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	7.10%	1.65%	10.89%	12.33%	3.28%	8.12%	14.74%	-
YoY %	330.30%	-84.85%	-11.68%	275.91%	-59.61%	-44.91%	-	-
Horiz. %	48.17%	11.19%	73.88%	83.65%	22.25%	55.09%	100.00%	-
ROE	3.06%	0.71%	13.35%	7.97%	2.00%	7.75%	19.30%	-
YoY %	330.99%	-94.68%	67.50%	298.50%	-74.19%	-59.84%	-	-
Horiz. %	15.85%	3.68%	69.17%	41.30%	10.36%	40.16%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	87.62	85.14	125.84	123.45	104.71	95.54	121.77	-5.33%
YoY %	2.91%	-32.34%	1.94%	17.90%	9.60%	-21.54%	-	-
Horiz. %	71.96%	69.92%	103.34%	101.38%	85.99%	78.46%	100.00%	-
EPS	6.27	1.42	13.35	15.23	3.56	7.75	17.95	-16.07%
YoY %	341.55%	-89.36%	-12.34%	327.81%	-54.06%	-56.82%	-	-
Horiz. %	34.93%	7.91%	74.37%	84.85%	19.83%	43.18%	100.00%	-
DPS	1.00	1.00	2.00	3.00	2.00	0.00	0.00	-
YoY %	0.00%	-50.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	150.00%	100.00%	-	-	-
NAPS	2.05	2.00	1.00	1.91	1.78	1.00	0.93	14.07%
YoY %	2.50%	100.00%	-47.64%	7.30%	78.00%	7.53%	-	-
Horiz. %	220.43%	215.05%	107.53%	205.38%	191.40%	107.53%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 218,382
RPS	85.15	82.78	122.53	120.94	102.69	93.55	120.27	-5.59%
YoY %	2.86%	-32.44%	1.31%	17.77%	9.77%	-22.22%	-	-
Horiz. %	70.80%	68.83%	101.88%	100.56%	85.38%	77.78%	100.00%	-
EPS	6.09	1.38	13.00	14.92	3.49	7.59	17.73	-16.30%
YoY %	341.30%	-89.38%	-12.87%	327.51%	-54.02%	-57.19%	-	-
Horiz. %	34.35%	7.78%	73.32%	84.15%	19.68%	42.81%	100.00%	-
DPS	0.97	0.97	1.94	2.94	1.96	0.00	0.00	-
YoY %	0.00%	-50.00%	-34.01%	50.00%	0.00%	0.00%	-	-
Horiz. %	49.49%	49.49%	98.98%	150.00%	100.00%	-	-	-
NAPS	1.9922	1.9446	0.9737	1.8712	1.7457	0.9791	0.9185	13.76%
YoY %	2.45%	99.71%	-47.96%	7.19%	78.30%	6.60%	-	-
Horiz. %	216.90%	211.71%	106.01%	203.72%	190.06%	106.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.05	1.02	1.15	1.17	0.79	0.74	0.84	-
P/RPS	1.20	1.20	0.91	0.95	0.75	0.77	0.69	9.65%
YoY %	0.00%	31.87%	-4.21%	26.67%	-2.60%	11.59%	-	-
Horiz. %	173.91%	173.91%	131.88%	137.68%	108.70%	111.59%	100.00%	-
P/EPS	16.76	71.92	8.62	7.68	22.17	9.54	4.68	23.67%
YoY %	-76.70%	734.34%	12.24%	-65.36%	132.39%	103.85%	-	-
Horiz. %	358.12%	1,536.75%	184.19%	164.10%	473.72%	203.85%	100.00%	-
EY	5.97	1.39	11.61	13.01	4.51	10.48	21.37	-19.13%
YoY %	329.50%	-88.03%	-10.76%	188.47%	-56.97%	-50.96%	-	-
Horiz. %	27.94%	6.50%	54.33%	60.88%	21.10%	49.04%	100.00%	-
DY	0.95	0.98	1.74	2.56	2.53	0.00	0.00	-
YoY %	-3.06%	-43.68%	-32.03%	1.19%	0.00%	0.00%	-	-
Horiz. %	37.55%	38.74%	68.77%	101.19%	100.00%	-	-	-
P/NAPS	0.51	0.51	1.15	0.61	0.44	0.74	0.90	-9.02%
YoY %	0.00%	-55.65%	88.52%	38.64%	-40.54%	-17.78%	-	-
Horiz. %	56.67%	56.67%	127.78%	67.78%	48.89%	82.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	26/08/13	30/08/12	24/08/11	27/08/10	27/08/09	28/08/08	-
Price	1.28	1.03	1.16	1.05	0.85	0.95	0.75	-
P/RPS	1.46	1.21	0.92	0.85	0.81	0.99	0.62	15.33%
YoY %	20.66%	31.52%	8.24%	4.94%	-18.18%	59.68%	-	-
Horiz. %	235.48%	195.16%	148.39%	137.10%	130.65%	159.68%	100.00%	-
P/EPS	20.43	72.62	8.69	6.90	23.85	12.25	4.18	30.25%
YoY %	-71.87%	735.67%	25.94%	-71.07%	94.69%	193.06%	-	-
Horiz. %	488.76%	1,737.32%	207.89%	165.07%	570.57%	293.06%	100.00%	-
EY	4.89	1.38	11.51	14.50	4.19	8.16	23.93	-23.24%
YoY %	254.35%	-88.01%	-20.62%	246.06%	-48.65%	-65.90%	-	-
Horiz. %	20.43%	5.77%	48.10%	60.59%	17.51%	34.10%	100.00%	-
DY	0.78	0.97	1.72	2.86	2.35	0.00	0.00	-
YoY %	-19.59%	-43.60%	-39.86%	21.70%	0.00%	0.00%	-	-
Horiz. %	33.19%	41.28%	73.19%	121.70%	100.00%	-	-	-
P/NAPS	0.62	0.52	1.16	0.55	0.48	0.95	0.81	-4.35%
YoY %	19.23%	-55.17%	110.91%	14.58%	-49.47%	17.28%	-	-
Horiz. %	76.54%	64.20%	143.21%	67.90%	59.26%	117.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos