[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.5%
YoY- 63.89%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 223,548 228,904 228,197 233,880 206,444 208,973 196,125 9.10%
PBT 26,076 14,226 30,249 36,290 24,476 22,361 21,872 12.42%
Tax -6,200 -6,707 -8,172 -9,422 -6,608 -5,593 -4,840 17.93%
NP 19,876 7,519 22,077 26,868 17,868 16,768 17,032 10.83%
-
NP to SH 19,972 7,791 22,148 26,934 17,896 16,768 17,032 11.18%
-
Tax Rate 23.78% 47.15% 27.02% 25.96% 27.00% 25.01% 22.13% -
Total Cost 203,672 221,385 206,120 207,012 188,576 192,205 179,093 8.94%
-
Net Worth 389,804 386,762 395,604 384,771 226,973 224,159 217,289 47.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,370 - 4,372 - - - -
Div Payout % - 56.09% - 16.23% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 389,804 386,762 395,604 384,771 226,973 224,159 217,289 47.58%
NOSH 218,991 218,510 218,565 218,620 218,243 219,764 219,484 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.89% 3.28% 9.67% 11.49% 8.66% 8.02% 8.68% -
ROE 5.12% 2.01% 5.60% 7.00% 7.88% 7.48% 7.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.08 104.76 104.41 106.98 94.59 95.09 89.36 9.26%
EPS 9.12 3.56 10.13 12.32 8.20 7.63 7.76 11.35%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.81 1.76 1.04 1.02 0.99 47.80%
Adjusted Per Share Value based on latest NOSH - 218,807
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 100.29 102.69 102.37 104.92 92.61 93.75 87.98 9.11%
EPS 8.96 3.50 9.94 12.08 8.03 7.52 7.64 11.19%
DPS 0.00 1.96 0.00 1.96 0.00 0.00 0.00 -
NAPS 1.7487 1.735 1.7747 1.7261 1.0182 1.0056 0.9748 47.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.79 0.93 0.89 0.89 0.74 0.50 -
P/RPS 0.78 0.75 0.89 0.83 0.94 0.78 0.56 24.69%
P/EPS 8.77 22.16 9.18 7.22 10.85 9.70 6.44 22.83%
EY 11.40 4.51 10.90 13.84 9.21 10.31 15.52 -18.57%
DY 0.00 2.53 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.51 0.51 0.86 0.73 0.51 -7.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 -
Price 0.94 0.85 0.76 0.89 0.88 0.95 0.74 -
P/RPS 0.92 0.81 0.73 0.83 0.93 1.00 0.83 7.09%
P/EPS 10.31 23.84 7.50 7.22 10.73 12.45 9.54 5.30%
EY 9.70 4.19 13.33 13.84 9.32 8.03 10.49 -5.08%
DY 0.00 2.35 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.42 0.51 0.85 0.93 0.75 -20.64%

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