[GLBHD] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 12.02%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,755 54,208 65,330 51,611 61,880 37,383 39,471 28.97%
PBT -8,461 4,541 12,026 6,119 5,957 5,698 2,578 -
Tax -578 -1,418 -3,059 -1,652 -1,963 -1,141 -556 2.62%
NP -9,039 3,123 8,967 4,467 3,994 4,557 2,022 -
-
NP to SH -8,820 3,143 8,993 4,474 3,994 4,557 2,022 -
-
Tax Rate - 31.23% 25.44% 27.00% 32.95% 20.02% 21.57% -
Total Cost 66,794 51,085 56,363 47,144 57,886 32,826 37,449 47.22%
-
Net Worth 389,131 395,057 385,101 226,973 222,616 216,895 213,189 49.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,186 - 2,188 - - - - -
Div Payout % 0.00% - 24.33% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 389,131 395,057 385,101 226,973 222,616 216,895 213,189 49.52%
NOSH 218,613 218,263 218,807 218,243 218,251 219,086 219,782 -0.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -15.65% 5.76% 13.73% 8.66% 6.45% 12.19% 5.12% -
ROE -2.27% 0.80% 2.34% 1.97% 1.79% 2.10% 0.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.42 24.84 29.86 23.65 28.35 17.06 17.96 29.43%
EPS -4.03 1.44 4.11 2.05 1.83 2.08 0.92 -
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.81 1.76 1.04 1.02 0.99 0.97 50.05%
Adjusted Per Share Value based on latest NOSH - 218,243
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.91 24.32 29.31 23.15 27.76 16.77 17.71 28.96%
EPS -3.96 1.41 4.03 2.01 1.79 2.04 0.91 -
DPS 0.98 0.00 0.98 0.00 0.00 0.00 0.00 -
NAPS 1.7457 1.7723 1.7276 1.0182 0.9987 0.973 0.9564 49.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.93 0.89 0.89 0.74 0.50 0.51 -
P/RPS 2.99 3.74 2.98 3.76 2.61 2.93 2.84 3.50%
P/EPS -19.58 64.58 21.65 43.41 40.44 24.04 55.43 -
EY -5.11 1.55 4.62 2.30 2.47 4.16 1.80 -
DY 1.27 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.51 0.86 0.73 0.51 0.53 -11.69%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 20/02/09 -
Price 0.85 0.76 0.89 0.88 0.95 0.74 0.50 -
P/RPS 3.22 3.06 2.98 3.72 3.35 4.34 2.78 10.32%
P/EPS -21.07 52.78 21.65 42.93 51.91 35.58 54.35 -
EY -4.75 1.89 4.62 2.33 1.93 2.81 1.84 -
DY 1.18 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.51 0.85 0.93 0.75 0.52 -5.21%

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