[GLBHD] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -20.14%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 275,405 246,145 232,580 233,582 229,351 123,430 98,266 18.72%
PBT 51,197 22,761 28,462 30,239 42,972 1,935 -22,199 -
Tax -12,771 -8,244 -7,756 -6,155 -9,026 1,070 -1,482 43.13%
NP 38,426 14,517 20,706 24,084 33,946 3,005 -23,681 -
-
NP to SH 37,648 14,773 20,759 24,084 33,946 3,005 -21,815 -
-
Tax Rate 24.94% 36.22% 27.25% 20.35% 21.00% -55.30% - -
Total Cost 236,979 231,628 211,874 209,498 195,405 120,425 121,947 11.69%
-
Net Worth 427,332 407,089 395,057 216,895 195,855 167,083 144,199 19.82%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,693 4,374 2,188 - 4,445 - - -
Div Payout % 23.09% 29.61% 10.54% - 13.09% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 427,332 407,089 395,057 216,895 195,855 167,083 144,199 19.82%
NOSH 215,824 218,865 218,263 219,086 220,062 222,777 205,999 0.77%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.95% 5.90% 8.90% 10.31% 14.80% 2.43% -24.10% -
ROE 8.81% 3.63% 5.25% 11.10% 17.33% 1.80% -15.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 127.61 112.46 106.56 106.62 104.22 55.40 47.70 17.80%
EPS 17.44 6.75 9.51 10.99 15.43 1.35 -10.59 -
DPS 4.00 2.00 1.00 0.00 2.00 0.00 0.00 -
NAPS 1.98 1.86 1.81 0.99 0.89 0.75 0.70 18.90%
Adjusted Per Share Value based on latest NOSH - 219,086
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 127.53 113.98 107.70 108.17 106.21 57.16 45.50 18.72%
EPS 17.43 6.84 9.61 11.15 15.72 1.39 -10.10 -
DPS 4.03 2.03 1.01 0.00 2.06 0.00 0.00 -
NAPS 1.9789 1.8851 1.8294 1.0044 0.907 0.7737 0.6678 19.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.19 0.93 0.50 0.81 0.59 0.55 -
P/RPS 0.95 1.06 0.87 0.47 0.78 1.06 1.15 -3.13%
P/EPS 6.94 17.63 9.78 4.55 5.25 43.74 -5.19 -
EY 14.42 5.67 10.23 21.99 19.04 2.29 -19.25 -
DY 3.31 1.68 1.08 0.00 2.47 0.00 0.00 -
P/NAPS 0.61 0.64 0.51 0.51 0.91 0.79 0.79 -4.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 25/05/10 25/05/09 21/05/08 29/05/07 22/05/06 -
Price 1.13 1.11 0.76 0.74 0.90 0.58 0.51 -
P/RPS 0.89 0.99 0.71 0.69 0.86 1.05 1.07 -3.02%
P/EPS 6.48 16.44 7.99 6.73 5.83 43.00 -4.82 -
EY 15.44 6.08 12.51 14.86 17.14 2.33 -20.76 -
DY 3.54 1.80 1.32 0.00 2.22 0.00 0.00 -
P/NAPS 0.57 0.60 0.42 0.75 1.01 0.77 0.73 -4.03%

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