[GLBHD] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 8.06%
YoY- -58.75%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 256,724 203,367 110,656 99,699 112,615 87,247 72,068 23.55%
PBT 38,162 33,466 -2,244 -17,828 -18,121 489 4,493 42.79%
Tax -8,006 -5,738 529 -9,815 1,884 -3,759 4,315 -
NP 30,156 27,728 -1,715 -27,643 -16,237 -3,270 8,808 22.74%
-
NP to SH 30,156 27,728 -1,715 -25,777 -16,237 -3,270 8,808 22.74%
-
Tax Rate 20.98% 17.15% - - - 768.71% -96.04% -
Total Cost 226,568 175,639 112,371 127,342 128,852 90,517 63,260 23.66%
-
Net Worth 213,189 186,944 156,419 143,234 111,466 116,485 137,399 7.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 4,445 - - - - - -
Div Payout % - 16.03% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 213,189 186,944 156,419 143,234 111,466 116,485 137,399 7.58%
NOSH 219,782 219,934 214,272 207,586 195,555 194,142 193,521 2.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.75% 13.63% -1.55% -27.73% -14.42% -3.75% 12.22% -
ROE 14.15% 14.83% -1.10% -18.00% -14.57% -2.81% 6.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 116.81 92.47 51.64 48.03 57.59 44.94 37.24 20.96%
EPS 13.72 12.61 -0.80 -12.42 -8.30 -1.68 4.55 20.17%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.85 0.73 0.69 0.57 0.60 0.71 5.33%
Adjusted Per Share Value based on latest NOSH - 207,586
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 118.88 94.17 51.24 46.17 52.15 40.40 33.37 23.55%
EPS 13.96 12.84 -0.79 -11.94 -7.52 -1.51 4.08 22.73%
DPS 0.00 2.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9872 0.8657 0.7243 0.6633 0.5162 0.5394 0.6363 7.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.51 0.94 0.60 0.50 1.11 3.32 1.23 -
P/RPS 0.44 1.02 1.16 1.04 1.93 7.39 3.30 -28.50%
P/EPS 3.72 7.46 -74.96 -4.03 -13.37 -197.11 27.02 -28.12%
EY 26.90 13.41 -1.33 -24.83 -7.48 -0.51 3.70 39.14%
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.11 0.82 0.72 1.95 5.53 1.73 -17.87%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 26/02/03 -
Price 0.50 0.93 0.63 0.55 1.00 3.04 1.36 -
P/RPS 0.43 1.01 1.22 1.15 1.74 6.76 3.65 -29.96%
P/EPS 3.64 7.38 -78.71 -4.43 -12.04 -180.49 29.88 -29.56%
EY 27.44 13.56 -1.27 -22.58 -8.30 -0.55 3.35 41.93%
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.09 0.86 0.80 1.75 5.07 1.92 -19.54%

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