[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -33.68%
YoY- -53.26%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 206,444 208,973 196,125 219,422 280,960 268,093 242,140 -10.07%
PBT 24,476 22,361 21,872 21,412 32,512 50,037 48,269 -36.38%
Tax -6,608 -5,593 -4,840 -4,978 -7,732 -10,531 -10,674 -27.34%
NP 17,868 16,768 17,032 16,434 24,780 39,506 37,594 -39.06%
-
NP to SH 17,896 16,768 17,032 16,434 24,780 39,506 37,594 -39.00%
-
Tax Rate 27.00% 25.01% 22.13% 23.25% 23.78% 21.05% 22.11% -
Total Cost 188,576 192,205 179,093 202,988 256,180 228,587 204,545 -5.27%
-
Net Worth 226,973 224,159 217,289 213,114 213,090 204,706 196,050 10.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 226,973 224,159 217,289 213,114 213,090 204,706 196,050 10.24%
NOSH 218,243 219,764 219,484 219,705 219,680 220,114 220,281 -0.61%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.66% 8.02% 8.68% 7.49% 8.82% 14.74% 15.53% -
ROE 7.88% 7.48% 7.84% 7.71% 11.63% 19.30% 19.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.59 95.09 89.36 99.87 127.89 121.80 109.92 -9.52%
EPS 8.20 7.63 7.76 7.48 11.28 17.95 17.07 -38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 0.99 0.97 0.97 0.93 0.89 10.93%
Adjusted Per Share Value based on latest NOSH - 219,782
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.61 93.75 87.98 98.43 126.04 120.27 108.63 -10.08%
EPS 8.03 7.52 7.64 7.37 11.12 17.72 16.87 -39.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 1.0056 0.9748 0.956 0.9559 0.9183 0.8795 10.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.74 0.50 0.51 0.71 0.84 0.81 -
P/RPS 0.94 0.78 0.56 0.51 0.56 0.69 0.74 17.27%
P/EPS 10.85 9.70 6.44 6.82 6.29 4.68 4.75 73.35%
EY 9.21 10.31 15.52 14.67 15.89 21.37 21.07 -42.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.51 0.53 0.73 0.90 0.91 -3.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 27/08/09 25/05/09 20/02/09 18/11/08 28/08/08 21/05/08 -
Price 0.88 0.95 0.74 0.50 0.54 0.75 0.90 -
P/RPS 0.93 1.00 0.83 0.50 0.42 0.62 0.82 8.74%
P/EPS 10.73 12.45 9.54 6.68 4.79 4.18 5.27 60.57%
EY 9.32 8.03 10.49 14.96 20.89 23.93 18.96 -37.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.75 0.52 0.56 0.81 1.01 -10.85%

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