[GLBHD] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 267.21%
YoY- 186.93%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 150,691 137,257 136,802 127,240 100,225 94,374 98,028 33.30%
PBT 15,813 12,078 9,888 8,092 -4,713 3,214 4,950 117.36%
Tax -1,687 -889 -1,926 -1,596 601 -1,514 -1,782 -3.59%
NP 14,126 11,189 7,962 6,496 -4,112 1,700 3,168 171.65%
-
NP to SH 14,126 11,189 7,962 6,496 -3,885 2,002 3,622 148.38%
-
Tax Rate 10.67% 7.36% 19.48% 19.72% - 47.11% 36.00% -
Total Cost 136,565 126,068 128,840 120,744 104,337 92,674 94,860 27.58%
-
Net Worth 166,848 161,799 155,408 141,309 138,531 146,027 143,631 10.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,333 - - - - - - -
Div Payout % 30.68% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,848 161,799 155,408 141,309 138,531 146,027 143,631 10.53%
NOSH 216,687 215,732 212,887 210,909 209,896 208,611 208,160 2.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.37% 8.15% 5.82% 5.11% -4.10% 1.80% 3.23% -
ROE 8.47% 6.92% 5.12% 4.60% -2.80% 1.37% 2.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.54 63.62 64.26 60.33 47.75 45.24 47.09 29.77%
EPS 6.52 5.19 3.74 3.08 -1.86 0.96 1.74 141.83%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.73 0.67 0.66 0.70 0.69 7.60%
Adjusted Per Share Value based on latest NOSH - 210,909
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 67.60 61.57 61.37 57.08 44.96 42.34 43.98 33.29%
EPS 6.34 5.02 3.57 2.91 -1.74 0.90 1.62 148.96%
DPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7485 0.7258 0.6972 0.6339 0.6215 0.6551 0.6443 10.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.83 0.59 0.60 0.50 0.51 0.55 0.50 -
P/RPS 1.19 0.93 0.93 0.83 1.07 1.22 1.06 8.04%
P/EPS 12.73 11.38 16.04 16.23 -27.55 57.29 28.74 -41.97%
EY 7.85 8.79 6.23 6.16 -3.63 1.75 3.48 72.25%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 0.82 0.75 0.77 0.79 0.72 31.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 23/02/06 -
Price 0.71 0.58 0.63 0.67 0.51 0.51 0.55 -
P/RPS 1.02 0.91 0.98 1.11 1.07 1.13 1.17 -8.76%
P/EPS 10.89 11.18 16.84 21.75 -27.55 53.13 31.61 -50.95%
EY 9.18 8.94 5.94 4.60 -3.63 1.88 3.16 103.99%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.86 1.00 0.77 0.73 0.80 9.79%

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