[GLBHD] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 40.2%
YoY- 93.35%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 215,755 256,724 203,367 110,656 99,699 112,615 87,247 16.27%
PBT 29,619 38,162 33,466 -2,244 -17,828 -18,121 489 98.04%
Tax -7,479 -8,006 -5,738 529 -9,815 1,884 -3,759 12.13%
NP 22,140 30,156 27,728 -1,715 -27,643 -16,237 -3,270 -
-
NP to SH 22,173 30,156 27,728 -1,715 -25,777 -16,237 -3,270 -
-
Tax Rate 25.25% 20.98% 17.15% - - - 768.71% -
Total Cost 193,615 226,568 175,639 112,371 127,342 128,852 90,517 13.49%
-
Net Worth 385,101 213,189 186,944 156,419 143,234 111,466 116,485 22.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,188 - 4,445 - - - - -
Div Payout % 9.87% - 16.03% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 385,101 213,189 186,944 156,419 143,234 111,466 116,485 22.03%
NOSH 218,807 219,782 219,934 214,272 207,586 195,555 194,142 2.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.26% 11.75% 13.63% -1.55% -27.73% -14.42% -3.75% -
ROE 5.76% 14.15% 14.83% -1.10% -18.00% -14.57% -2.81% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 98.60 116.81 92.47 51.64 48.03 57.59 44.94 13.97%
EPS 10.13 13.72 12.61 -0.80 -12.42 -8.30 -1.68 -
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.97 0.85 0.73 0.69 0.57 0.60 19.62%
Adjusted Per Share Value based on latest NOSH - 214,272
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.91 118.88 94.17 51.24 46.17 52.15 40.40 16.27%
EPS 10.27 13.96 12.84 -0.79 -11.94 -7.52 -1.51 -
DPS 1.01 0.00 2.06 0.00 0.00 0.00 0.00 -
NAPS 1.7833 0.9872 0.8657 0.7243 0.6633 0.5162 0.5394 22.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.89 0.51 0.94 0.60 0.50 1.11 3.32 -
P/RPS 0.90 0.44 1.02 1.16 1.04 1.93 7.39 -29.57%
P/EPS 8.78 3.72 7.46 -74.96 -4.03 -13.37 -197.11 -
EY 11.39 26.90 13.41 -1.33 -24.83 -7.48 -0.51 -
DY 1.12 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 1.11 0.82 0.72 1.95 5.53 -32.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 -
Price 0.89 0.50 0.93 0.63 0.55 1.00 3.04 -
P/RPS 0.90 0.43 1.01 1.22 1.15 1.74 6.76 -28.52%
P/EPS 8.78 3.64 7.38 -78.71 -4.43 -12.04 -180.49 -
EY 11.39 27.44 13.56 -1.27 -22.58 -8.30 -0.55 -
DY 1.12 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 1.09 0.86 0.80 1.75 5.07 -31.77%

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