[GLBHD] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -10.17%
YoY- -60.26%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Revenue 259,998 282,204 233,180 189,896 288,749 108,290 159,506 10.25%
PBT 22,962 59,761 14,625 20,171 48,640 -3,608 23,331 -0.31%
Tax -6,474 -14,844 -6,605 -4,976 -10,389 554 -3,363 13.97%
NP 16,488 44,917 8,020 15,195 38,251 -3,054 19,968 -3.75%
-
NP to SH 16,478 44,145 8,309 15,202 38,251 -2,868 19,968 -3.76%
-
Tax Rate 28.19% 24.84% 45.16% 24.67% 21.36% - 14.41% -
Total Cost 243,510 237,287 225,160 174,701 250,498 111,344 139,538 11.76%
-
Net Worth 438,971 431,553 389,804 226,973 213,090 141,309 178,894 19.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Div 4,325 6,555 4,374 - - - 4,445 -0.54%
Div Payout % 26.25% 14.85% 52.64% - - - 22.26% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Net Worth 438,971 431,553 389,804 226,973 213,090 141,309 178,894 19.64%
NOSH 216,242 217,956 218,991 218,243 219,680 210,909 220,857 -0.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
NP Margin 6.34% 15.92% 3.44% 8.00% 13.25% -2.82% 12.52% -
ROE 3.75% 10.23% 2.13% 6.70% 17.95% -2.03% 11.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
RPS 120.23 129.48 106.48 87.01 131.44 51.34 72.22 10.71%
EPS 7.62 20.25 3.79 6.97 17.41 -1.36 9.04 -3.35%
DPS 2.00 3.00 2.00 0.00 0.00 0.00 2.01 -0.09%
NAPS 2.03 1.98 1.78 1.04 0.97 0.67 0.81 20.14%
Adjusted Per Share Value based on latest NOSH - 218,243
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
RPS 120.40 130.68 107.98 87.94 133.71 50.15 73.86 10.25%
EPS 7.63 20.44 3.85 7.04 17.71 -1.33 9.25 -3.77%
DPS 2.00 3.04 2.03 0.00 0.00 0.00 2.06 -0.58%
NAPS 2.0328 1.9984 1.8051 1.0511 0.9868 0.6544 0.8284 19.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/09/06 28/09/07 -
Price 1.10 1.02 0.80 0.89 0.71 0.50 0.80 -
P/RPS 0.91 0.79 0.75 1.02 0.54 0.97 1.11 -3.89%
P/EPS 14.44 5.04 21.08 12.78 4.08 -36.77 8.85 10.27%
EY 6.93 19.86 4.74 7.83 24.52 -2.72 11.30 -9.30%
DY 1.82 2.94 2.50 0.00 0.00 0.00 2.52 -6.29%
P/NAPS 0.54 0.52 0.45 0.86 0.73 0.75 0.99 -11.40%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 CAGR
Date 30/11/12 29/11/11 22/11/10 18/11/09 18/11/08 27/11/06 20/11/07 -
Price 1.02 1.15 0.94 0.88 0.54 0.67 0.94 -
P/RPS 0.85 0.89 0.88 1.01 0.41 1.30 1.30 -8.13%
P/EPS 13.39 5.68 24.77 12.63 3.10 -49.27 10.40 5.17%
EY 7.47 17.61 4.04 7.92 32.24 -2.03 9.62 -4.92%
DY 1.96 2.61 2.13 0.00 0.00 0.00 2.14 -1.73%
P/NAPS 0.50 0.58 0.53 0.85 0.56 1.00 1.16 -15.47%

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