[GLBHD] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 206.39%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 68,508 269,583 188,390 120,742 55,887 228,904 171,148 -45.65%
PBT 21,218 45,062 31,222 19,662 6,519 14,226 22,687 -4.36%
Tax -4,565 -11,829 -7,666 -4,417 -1,550 -6,707 -6,129 -17.81%
NP 16,653 33,233 23,556 15,245 4,969 7,519 16,558 0.38%
-
NP to SH 15,889 33,249 23,593 15,298 4,993 7,791 16,611 -2.91%
-
Tax Rate 21.51% 26.25% 24.55% 22.46% 23.78% 47.15% 27.02% -
Total Cost 51,855 236,350 164,834 105,497 50,918 221,385 154,590 -51.69%
-
Net Worth 431,553 417,754 406,700 402,118 389,804 386,762 395,604 5.96%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,561 2,186 2,185 - 4,370 - -
Div Payout % - 19.73% 9.27% 14.29% - 56.09% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 431,553 417,754 406,700 402,118 389,804 386,762 395,604 5.96%
NOSH 217,956 218,719 218,656 218,542 218,991 218,510 218,565 -0.18%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.31% 12.33% 12.50% 12.63% 8.89% 3.28% 9.67% -
ROE 3.68% 7.96% 5.80% 3.80% 1.28% 2.01% 4.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.43 123.26 86.16 55.25 25.52 104.76 78.31 -45.55%
EPS 7.29 15.21 10.79 7.00 2.28 3.56 7.60 -2.73%
DPS 0.00 3.00 1.00 1.00 0.00 2.00 0.00 -
NAPS 1.98 1.91 1.86 1.84 1.78 1.77 1.81 6.16%
Adjusted Per Share Value based on latest NOSH - 218,789
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.73 120.94 84.51 54.17 25.07 102.69 76.78 -45.66%
EPS 7.13 14.92 10.58 6.86 2.24 3.50 7.45 -2.88%
DPS 0.00 2.94 0.98 0.98 0.00 1.96 0.00 -
NAPS 1.936 1.8741 1.8245 1.8039 1.7487 1.735 1.7747 5.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.02 1.17 1.19 1.22 0.80 0.79 0.93 -
P/RPS 3.25 0.95 1.38 2.21 3.13 0.75 1.19 95.26%
P/EPS 13.99 7.70 11.03 17.43 35.09 22.16 12.24 9.30%
EY 7.15 12.99 9.07 5.74 2.85 4.51 8.17 -8.49%
DY 0.00 2.56 0.84 0.82 0.00 2.53 0.00 -
P/NAPS 0.52 0.61 0.64 0.66 0.45 0.45 0.51 1.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 24/05/11 23/02/11 22/11/10 27/08/10 25/05/10 -
Price 1.15 1.05 1.11 1.13 0.94 0.85 0.76 -
P/RPS 3.66 0.85 1.29 2.05 3.68 0.81 0.97 142.17%
P/EPS 15.78 6.91 10.29 16.14 41.23 23.84 10.00 35.50%
EY 6.34 14.48 9.72 6.19 2.43 4.19 10.00 -26.17%
DY 0.00 2.86 0.90 0.88 0.00 2.35 0.00 -
P/NAPS 0.58 0.55 0.60 0.61 0.53 0.48 0.42 23.98%

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