[GLBHD] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 4.34%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 229,351 123,430 98,266 112,138 84,765 85,585 87,796 17.33%
PBT 42,972 1,935 -22,199 -8,023 -6,767 5,161 -936 -
Tax -9,026 1,070 -1,482 -7,509 -2,904 -140 11,491 -
NP 33,946 3,005 -23,681 -15,532 -9,671 5,021 10,555 21.47%
-
NP to SH 33,946 3,005 -21,815 -15,532 -9,671 5,021 7,600 28.30%
-
Tax Rate 21.00% -55.30% - - - 2.71% - -
Total Cost 195,405 120,425 121,947 127,670 94,436 80,564 77,241 16.71%
-
Net Worth 195,855 167,083 144,199 119,095 111,416 138,648 132,995 6.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,445 - - - - - - -
Div Payout % 13.09% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 195,855 167,083 144,199 119,095 111,416 138,648 132,995 6.65%
NOSH 220,062 222,777 205,999 205,336 195,468 192,567 179,724 3.42%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.80% 2.43% -24.10% -13.85% -11.41% 5.87% 12.02% -
ROE 17.33% 1.80% -15.13% -13.04% -8.68% 3.62% 5.71% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 104.22 55.40 47.70 54.61 43.37 44.44 48.85 13.44%
EPS 15.43 1.35 -10.59 -7.56 -4.95 2.61 4.23 24.04%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.75 0.70 0.58 0.57 0.72 0.74 3.12%
Adjusted Per Share Value based on latest NOSH - 205,336
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 106.21 57.16 45.50 51.93 39.25 39.63 40.66 17.33%
EPS 15.72 1.39 -10.10 -7.19 -4.48 2.33 3.52 28.29%
DPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.907 0.7737 0.6678 0.5515 0.5159 0.6421 0.6159 6.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.81 0.59 0.55 0.84 2.45 1.34 1.50 -
P/RPS 0.78 1.06 1.15 1.54 5.65 3.02 3.07 -20.39%
P/EPS 5.25 43.74 -5.19 -11.10 -49.52 51.39 35.47 -27.24%
EY 19.04 2.29 -19.25 -9.00 -2.02 1.95 2.82 37.43%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.79 1.45 4.30 1.86 2.03 -12.50%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 29/05/07 22/05/06 25/05/05 28/05/04 30/05/03 24/05/02 -
Price 0.90 0.58 0.51 0.61 1.79 1.37 1.73 -
P/RPS 0.86 1.05 1.07 1.12 4.13 3.08 3.54 -20.99%
P/EPS 5.83 43.00 -4.82 -8.06 -36.18 52.54 40.91 -27.70%
EY 17.14 2.33 -20.76 -12.40 -2.76 1.90 2.44 38.34%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.77 0.73 1.05 3.14 1.90 2.34 -13.05%

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