[GLBHD] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 41.35%
YoY- 171.22%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Revenue 233,180 189,896 288,749 159,506 107,916 107,467 79,413 16.62%
PBT 14,625 20,171 48,640 23,331 -19,811 -17,776 1,984 32.99%
Tax -6,605 -4,976 -10,389 -3,363 -9,906 1,760 -3,045 11.68%
NP 8,020 15,195 38,251 19,968 -29,717 -16,016 -1,061 -
-
NP to SH 8,309 15,202 38,251 19,968 -28,037 -16,016 -1,061 -
-
Tax Rate 45.16% 24.67% 21.36% 14.41% - - 153.48% -
Total Cost 225,160 174,701 250,498 139,538 137,633 123,483 80,474 15.82%
-
Net Worth 389,804 226,973 213,090 178,894 108,662 97,499 118,147 18.57%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Div 4,374 - - 4,445 - - - -
Div Payout % 52.64% - - 22.26% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 389,804 226,973 213,090 178,894 108,662 97,499 118,147 18.57%
NOSH 218,991 218,243 219,680 220,857 208,965 191,176 193,684 1.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.44% 8.00% 13.25% 12.52% -27.54% -14.90% -1.34% -
ROE 2.13% 6.70% 17.95% 11.16% -25.80% -16.43% -0.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 106.48 87.01 131.44 72.22 51.64 56.21 41.00 14.59%
EPS 3.79 6.97 17.41 9.04 -13.42 -8.38 -0.55 -
DPS 2.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 1.78 1.04 0.97 0.81 0.52 0.51 0.61 16.51%
Adjusted Per Share Value based on latest NOSH - 220,857
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 107.98 87.94 133.71 73.86 49.97 49.77 36.77 16.62%
EPS 3.85 7.04 17.71 9.25 -12.98 -7.42 -0.49 -
DPS 2.03 0.00 0.00 2.06 0.00 0.00 0.00 -
NAPS 1.8051 1.0511 0.9868 0.8284 0.5032 0.4515 0.5471 18.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.89 0.71 0.80 0.58 1.69 1.88 -
P/RPS 0.75 1.02 0.54 1.11 1.12 3.01 4.59 -22.78%
P/EPS 21.08 12.78 4.08 8.85 -4.32 -20.17 -343.19 -
EY 4.74 7.83 24.52 11.30 -23.13 -4.96 -0.29 -
DY 2.50 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.45 0.86 0.73 0.99 1.12 3.31 3.08 -24.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/05 30/09/04 30/09/03 CAGR
Date 22/11/10 18/11/09 18/11/08 20/11/07 29/11/05 26/11/04 19/12/03 -
Price 0.94 0.88 0.54 0.94 0.52 1.30 3.04 -
P/RPS 0.88 1.01 0.41 1.30 1.01 2.31 7.41 -26.22%
P/EPS 24.77 12.63 3.10 10.40 -3.88 -15.52 -554.95 -
EY 4.04 7.92 32.24 9.62 -25.80 -6.44 -0.18 -
DY 2.13 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.53 0.85 0.56 1.16 1.00 2.55 4.98 -27.37%

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