[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 54.22%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 135,351 68,508 269,583 188,390 120,742 55,887 228,904 -29.48%
PBT 31,283 21,218 45,062 31,222 19,662 6,519 14,226 68.86%
Tax -6,721 -4,565 -11,829 -7,666 -4,417 -1,550 -6,707 0.13%
NP 24,562 16,653 33,233 23,556 15,245 4,969 7,519 119.68%
-
NP to SH 23,805 15,889 33,249 23,593 15,298 4,993 7,791 110.13%
-
Tax Rate 21.48% 21.51% 26.25% 24.55% 22.46% 23.78% 47.15% -
Total Cost 110,789 51,855 236,350 164,834 105,497 50,918 221,385 -36.88%
-
Net Worth 432,620 431,553 417,754 406,700 402,118 389,804 386,762 7.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,347 - 6,561 2,186 2,185 - 4,370 -0.35%
Div Payout % 18.26% - 19.73% 9.27% 14.29% - 56.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 432,620 431,553 417,754 406,700 402,118 389,804 386,762 7.73%
NOSH 217,397 217,956 218,719 218,656 218,542 218,991 218,510 -0.33%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.15% 24.31% 12.33% 12.50% 12.63% 8.89% 3.28% -
ROE 5.50% 3.68% 7.96% 5.80% 3.80% 1.28% 2.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.26 31.43 123.26 86.16 55.25 25.52 104.76 -29.24%
EPS 10.95 7.29 15.21 10.79 7.00 2.28 3.56 111.06%
DPS 2.00 0.00 3.00 1.00 1.00 0.00 2.00 0.00%
NAPS 1.99 1.98 1.91 1.86 1.84 1.78 1.77 8.10%
Adjusted Per Share Value based on latest NOSH - 218,865
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.72 30.73 120.94 84.51 54.17 25.07 102.69 -29.48%
EPS 10.68 7.13 14.92 10.58 6.86 2.24 3.50 109.95%
DPS 1.95 0.00 2.94 0.98 0.98 0.00 1.96 -0.33%
NAPS 1.9408 1.936 1.8741 1.8245 1.8039 1.7487 1.735 7.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.02 1.17 1.19 1.22 0.80 0.79 -
P/RPS 1.93 3.25 0.95 1.38 2.21 3.13 0.75 87.46%
P/EPS 10.96 13.99 7.70 11.03 17.43 35.09 22.16 -37.37%
EY 9.13 7.15 12.99 9.07 5.74 2.85 4.51 59.82%
DY 1.67 0.00 2.56 0.84 0.82 0.00 2.53 -24.13%
P/NAPS 0.60 0.52 0.61 0.64 0.66 0.45 0.45 21.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 29/11/11 24/08/11 24/05/11 23/02/11 22/11/10 27/08/10 -
Price 1.28 1.15 1.05 1.11 1.13 0.94 0.85 -
P/RPS 2.06 3.66 0.85 1.29 2.05 3.68 0.81 86.00%
P/EPS 11.69 15.78 6.91 10.29 16.14 41.23 23.84 -37.73%
EY 8.55 6.34 14.48 9.72 6.19 2.43 4.19 60.67%
DY 1.56 0.00 2.86 0.90 0.88 0.00 2.35 -23.84%
P/NAPS 0.64 0.58 0.55 0.60 0.61 0.53 0.48 21.07%

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