[GLBHD] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 26.25%
YoY- 463.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 242,140 242,160 198,336 150,691 137,257 136,802 127,240 53.50%
PBT 48,269 45,188 38,160 15,813 12,078 9,888 8,092 228.55%
Tax -10,674 -10,028 -8,300 -1,687 -889 -1,926 -1,596 254.56%
NP 37,594 35,160 29,860 14,126 11,189 7,962 6,496 221.99%
-
NP to SH 37,594 35,160 29,860 14,126 11,189 7,962 6,496 221.99%
-
Tax Rate 22.11% 22.19% 21.75% 10.67% 7.36% 19.48% 19.72% -
Total Cost 204,545 207,000 168,476 136,565 126,068 128,840 120,744 42.06%
-
Net Worth 196,050 187,255 178,894 166,848 161,799 155,408 141,309 24.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 4,333 - - - -
Div Payout % - - - 30.68% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 196,050 187,255 178,894 166,848 161,799 155,408 141,309 24.36%
NOSH 220,281 220,300 220,857 216,687 215,732 212,887 210,909 2.93%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.53% 14.52% 15.06% 9.37% 8.15% 5.82% 5.11% -
ROE 19.18% 18.78% 16.69% 8.47% 6.92% 5.12% 4.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 109.92 109.92 89.80 69.54 63.62 64.26 60.33 49.12%
EPS 17.07 15.96 13.52 6.52 5.19 3.74 3.08 212.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.81 0.77 0.75 0.73 0.67 20.81%
Adjusted Per Share Value based on latest NOSH - 222,260
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.63 108.63 88.98 67.60 61.57 61.37 57.08 53.51%
EPS 16.87 15.77 13.40 6.34 5.02 3.57 2.91 222.36%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.8795 0.84 0.8025 0.7485 0.7258 0.6972 0.6339 24.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.81 0.94 0.80 0.83 0.59 0.60 0.50 -
P/RPS 0.74 0.86 0.89 1.19 0.93 0.93 0.83 -7.35%
P/EPS 4.75 5.89 5.92 12.73 11.38 16.04 16.23 -55.88%
EY 21.07 16.98 16.90 7.85 8.79 6.23 6.16 126.84%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 0.99 1.08 0.79 0.82 0.75 13.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.90 0.93 0.94 0.71 0.58 0.63 0.67 -
P/RPS 0.82 0.85 1.05 1.02 0.91 0.98 1.11 -18.26%
P/EPS 5.27 5.83 6.95 10.89 11.18 16.84 21.75 -61.10%
EY 18.96 17.16 14.38 9.18 8.94 5.94 4.60 156.84%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 1.16 0.92 0.77 0.86 1.00 0.66%

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