[GLBHD] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 45.86%
YoY- -26.47%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 239,789 284,192 232,705 215,755 256,724 203,367 110,656 13.74%
PBT 14,755 56,683 15,742 29,619 38,162 33,466 -2,244 -
Tax -4,882 -14,133 -6,413 -7,479 -8,006 -5,738 529 -
NP 9,873 42,550 9,329 22,140 30,156 27,728 -1,715 -
-
NP to SH 9,856 41,756 9,621 22,173 30,156 27,728 -1,715 -
-
Tax Rate 33.09% 24.93% 40.74% 25.25% 20.98% 17.15% - -
Total Cost 229,916 241,642 223,376 193,615 226,568 175,639 112,371 12.66%
-
Net Worth 433,489 430,405 402,573 385,101 213,189 186,944 156,419 18.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,156 8,693 4,374 2,188 - 4,445 - -
Div Payout % 21.88% 20.82% 45.46% 9.87% - 16.03% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,489 430,405 402,573 385,101 213,189 186,944 156,419 18.49%
NOSH 215,666 216,284 218,789 218,807 219,782 219,934 214,272 0.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.12% 14.97% 4.01% 10.26% 11.75% 13.63% -1.55% -
ROE 2.27% 9.70% 2.39% 5.76% 14.15% 14.83% -1.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 111.19 131.40 106.36 98.60 116.81 92.47 51.64 13.62%
EPS 4.57 19.31 4.40 10.13 13.72 12.61 -0.80 -
DPS 1.00 4.00 2.00 1.00 0.00 2.00 0.00 -
NAPS 2.01 1.99 1.84 1.76 0.97 0.85 0.73 18.37%
Adjusted Per Share Value based on latest NOSH - 218,807
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 111.04 131.60 107.76 99.91 118.88 94.17 51.24 13.74%
EPS 4.56 19.34 4.46 10.27 13.96 12.84 -0.79 -
DPS 1.00 4.03 2.03 1.01 0.00 2.06 0.00 -
NAPS 2.0074 1.9931 1.8642 1.7833 0.9872 0.8657 0.7243 18.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 1.20 1.22 0.89 0.51 0.94 0.60 -
P/RPS 0.92 0.91 1.15 0.90 0.44 1.02 1.16 -3.78%
P/EPS 22.32 6.22 27.74 8.78 3.72 7.46 -74.96 -
EY 4.48 16.09 3.60 11.39 26.90 13.41 -1.33 -
DY 0.98 3.33 1.64 1.12 0.00 2.13 0.00 -
P/NAPS 0.51 0.60 0.66 0.51 0.53 1.11 0.82 -7.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 24/02/10 20/02/09 20/02/08 28/02/07 -
Price 1.02 1.28 1.13 0.89 0.50 0.93 0.63 -
P/RPS 0.92 0.97 1.06 0.90 0.43 1.01 1.22 -4.59%
P/EPS 22.32 6.63 25.70 8.78 3.64 7.38 -78.71 -
EY 4.48 15.08 3.89 11.39 27.44 13.56 -1.27 -
DY 0.98 3.13 1.77 1.12 0.00 2.15 0.00 -
P/NAPS 0.51 0.64 0.61 0.51 0.52 1.09 0.86 -8.33%

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