[GLBHD] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 111.38%
YoY- 1218.9%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 268,093 242,140 242,160 198,336 150,691 137,257 136,802 56.66%
PBT 50,037 48,269 45,188 38,160 15,813 12,078 9,888 195.04%
Tax -10,531 -10,674 -10,028 -8,300 -1,687 -889 -1,926 210.68%
NP 39,506 37,594 35,160 29,860 14,126 11,189 7,962 191.19%
-
NP to SH 39,506 37,594 35,160 29,860 14,126 11,189 7,962 191.19%
-
Tax Rate 21.05% 22.11% 22.19% 21.75% 10.67% 7.36% 19.48% -
Total Cost 228,587 204,545 207,000 168,476 136,565 126,068 128,840 46.60%
-
Net Worth 204,706 196,050 187,255 178,894 166,848 161,799 155,408 20.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 4,333 - - -
Div Payout % - - - - 30.68% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,706 196,050 187,255 178,894 166,848 161,799 155,408 20.18%
NOSH 220,114 220,281 220,300 220,857 216,687 215,732 212,887 2.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.74% 15.53% 14.52% 15.06% 9.37% 8.15% 5.82% -
ROE 19.30% 19.18% 18.78% 16.69% 8.47% 6.92% 5.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.80 109.92 109.92 89.80 69.54 63.62 64.26 53.21%
EPS 17.95 17.07 15.96 13.52 6.52 5.19 3.74 184.80%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.93 0.89 0.85 0.81 0.77 0.75 0.73 17.53%
Adjusted Per Share Value based on latest NOSH - 220,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.27 108.63 108.63 88.98 67.60 61.57 61.37 56.66%
EPS 17.72 16.87 15.77 13.40 6.34 5.02 3.57 191.26%
DPS 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.9183 0.8795 0.84 0.8025 0.7485 0.7258 0.6972 20.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.81 0.94 0.80 0.83 0.59 0.60 -
P/RPS 0.69 0.74 0.86 0.89 1.19 0.93 0.93 -18.05%
P/EPS 4.68 4.75 5.89 5.92 12.73 11.38 16.04 -56.04%
EY 21.37 21.07 16.98 16.90 7.85 8.79 6.23 127.61%
DY 0.00 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.90 0.91 1.11 0.99 1.08 0.79 0.82 6.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.75 0.90 0.93 0.94 0.71 0.58 0.63 -
P/RPS 0.62 0.82 0.85 1.05 1.02 0.91 0.98 -26.32%
P/EPS 4.18 5.27 5.83 6.95 10.89 11.18 16.84 -60.53%
EY 23.93 18.96 17.16 14.38 9.18 8.94 5.94 153.39%
DY 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.81 1.01 1.09 1.16 0.92 0.77 0.86 -3.91%

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