[GLBHD] QoQ Cumulative 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- 32.64%
YoY- -53.26%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 51,611 208,973 147,094 109,711 70,240 268,093 181,605 -56.74%
PBT 6,119 22,361 16,404 10,706 8,128 50,037 36,202 -69.39%
Tax -1,652 -5,593 -3,630 -2,489 -1,933 -10,531 -8,006 -65.04%
NP 4,467 16,768 12,774 8,217 6,195 39,506 28,196 -70.68%
-
NP to SH 4,474 16,768 12,774 8,217 6,195 39,506 28,196 -70.65%
-
Tax Rate 27.00% 25.01% 22.13% 23.25% 23.78% 21.05% 22.11% -
Total Cost 47,144 192,205 134,320 101,494 64,045 228,587 153,409 -54.42%
-
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 1.97% 7.48% 5.88% 3.86% 2.91% 19.30% 14.38% -
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 23.65 95.09 67.02 49.94 31.97 121.80 82.44 -56.46%
EPS 2.05 7.63 5.82 3.74 2.82 17.95 12.80 -70.47%
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 23.15 93.75 65.99 49.22 31.51 120.27 81.47 -56.74%
EPS 2.01 7.52 5.73 3.69 2.78 17.72 12.65 -70.63%
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 3.76 0.78 0.75 1.02 2.22 0.69 0.98 144.87%
P/EPS 43.41 9.70 8.59 13.64 25.18 4.68 6.33 260.53%
EY 2.30 10.31 11.64 7.33 3.97 21.37 15.80 -72.29%
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 3.72 1.00 1.10 1.00 1.69 0.62 1.09 126.50%
P/EPS 42.93 12.45 12.71 13.37 19.15 4.18 7.03 233.72%
EY 2.33 8.03 7.86 7.48 5.22 23.93 14.22 -70.02%
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