[GLBHD] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -1.38%
YoY- -396.54%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 203,367 110,656 99,699 112,615 87,247 72,068 82,881 16.12%
PBT 33,466 -2,244 -17,828 -18,121 489 4,493 -2,806 -
Tax -5,738 529 -9,815 1,884 -3,759 4,315 8,149 -
NP 27,728 -1,715 -27,643 -16,237 -3,270 8,808 5,343 31.56%
-
NP to SH 27,728 -1,715 -25,777 -16,237 -3,270 8,808 1,321 66.04%
-
Tax Rate 17.15% - - - 768.71% -96.04% - -
Total Cost 175,639 112,371 127,342 128,852 90,517 63,260 77,538 14.59%
-
Net Worth 186,944 156,419 143,234 111,466 116,485 137,399 20,694 44.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,445 - - - - - - -
Div Payout % 16.03% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 186,944 156,419 143,234 111,466 116,485 137,399 20,694 44.29%
NOSH 219,934 214,272 207,586 195,555 194,142 193,521 32,334 37.62%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.63% -1.55% -27.73% -14.42% -3.75% 12.22% 6.45% -
ROE 14.83% -1.10% -18.00% -14.57% -2.81% 6.41% 6.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 92.47 51.64 48.03 57.59 44.94 37.24 256.32 -15.62%
EPS 12.61 -0.80 -12.42 -8.30 -1.68 4.55 4.09 20.63%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.73 0.69 0.57 0.60 0.71 0.64 4.84%
Adjusted Per Share Value based on latest NOSH - 195,555
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 91.23 49.64 44.73 50.52 39.14 32.33 37.18 16.12%
EPS 12.44 -0.77 -11.56 -7.28 -1.47 3.95 0.59 66.17%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8386 0.7017 0.6426 0.50 0.5226 0.6164 0.0928 44.29%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.94 0.60 0.50 1.11 3.32 1.23 1.50 -
P/RPS 1.02 1.16 1.04 1.93 7.39 3.30 0.59 9.54%
P/EPS 7.46 -74.96 -4.03 -13.37 -197.11 27.02 36.72 -23.31%
EY 13.41 -1.33 -24.83 -7.48 -0.51 3.70 2.72 30.44%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.82 0.72 1.95 5.53 1.73 2.34 -11.68%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 26/02/03 31/01/02 -
Price 0.93 0.63 0.55 1.00 3.04 1.36 1.67 -
P/RPS 1.01 1.22 1.15 1.74 6.76 3.65 0.65 7.61%
P/EPS 7.38 -78.71 -4.43 -12.04 -180.49 29.88 40.88 -24.81%
EY 13.56 -1.27 -22.58 -8.30 -0.55 3.35 2.45 32.98%
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.86 0.80 1.75 5.07 1.92 2.61 -13.53%

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