[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 40.53%
YoY- 458.72%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 242,160 198,336 150,691 137,257 136,802 127,240 100,225 79.77%
PBT 45,188 38,160 15,813 12,078 9,888 8,092 -4,713 -
Tax -10,028 -8,300 -1,687 -889 -1,926 -1,596 601 -
NP 35,160 29,860 14,126 11,189 7,962 6,496 -4,112 -
-
NP to SH 35,160 29,860 14,126 11,189 7,962 6,496 -3,885 -
-
Tax Rate 22.19% 21.75% 10.67% 7.36% 19.48% 19.72% - -
Total Cost 207,000 168,476 136,565 126,068 128,840 120,744 104,337 57.69%
-
Net Worth 187,255 178,894 166,848 161,799 155,408 141,309 138,531 22.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 4,333 - - - - -
Div Payout % - - 30.68% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 187,255 178,894 166,848 161,799 155,408 141,309 138,531 22.18%
NOSH 220,300 220,857 216,687 215,732 212,887 210,909 209,896 3.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.52% 15.06% 9.37% 8.15% 5.82% 5.11% -4.10% -
ROE 18.78% 16.69% 8.47% 6.92% 5.12% 4.60% -2.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 109.92 89.80 69.54 63.62 64.26 60.33 47.75 74.07%
EPS 15.96 13.52 6.52 5.19 3.74 3.08 -1.86 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.77 0.75 0.73 0.67 0.66 18.31%
Adjusted Per Share Value based on latest NOSH - 222,777
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 108.63 88.98 67.60 61.57 61.37 57.08 44.96 79.77%
EPS 15.77 13.40 6.34 5.02 3.57 2.91 -1.74 -
DPS 0.00 0.00 1.94 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8025 0.7485 0.7258 0.6972 0.6339 0.6215 22.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.94 0.80 0.83 0.59 0.60 0.50 0.51 -
P/RPS 0.86 0.89 1.19 0.93 0.93 0.83 1.07 -13.51%
P/EPS 5.89 5.92 12.73 11.38 16.04 16.23 -27.55 -
EY 16.98 16.90 7.85 8.79 6.23 6.16 -3.63 -
DY 0.00 0.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.99 1.08 0.79 0.82 0.75 0.77 27.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 -
Price 0.93 0.94 0.71 0.58 0.63 0.67 0.51 -
P/RPS 0.85 1.05 1.02 0.91 0.98 1.11 1.07 -14.18%
P/EPS 5.83 6.95 10.89 11.18 16.84 21.75 -27.55 -
EY 17.16 14.38 9.18 8.94 5.94 4.60 -3.63 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.92 0.77 0.86 1.00 0.77 25.99%

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