[GLBHD] QoQ 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- -67.36%
YoY- -80.01%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter 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 61,880 37,383 39,471 70,240 86,488 60,525 -10.06%
PBT 6,119 5,957 5,698 2,578 8,128 13,835 13,621 -41.31%
Tax -1,652 -1,963 -1,141 -556 -1,933 -2,525 -2,992 -32.67%
NP 4,467 3,994 4,557 2,022 6,195 11,310 10,629 -43.86%
-
NP to SH 4,474 3,994 4,557 2,022 6,195 11,310 10,629 -43.80%
-
Tax Rate 27.00% 32.95% 20.02% 21.57% 23.78% 18.25% 21.97% -
Total Cost 47,144 57,886 32,826 37,449 64,045 75,178 49,896 -3.70%
-
Net Worth 226,973 222,616 216,895 213,189 213,090 204,749 195,855 10.31%
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 226,973 222,616 216,895 213,189 213,090 204,749 195,855 10.31%
NOSH 218,243 218,251 219,086 219,782 219,680 220,160 220,062 -0.55%
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% 6.45% 12.19% 5.12% 8.82% 13.08% 17.56% -
ROE 1.97% 1.79% 2.10% 0.95% 2.91% 5.52% 5.43% -
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 28.35 17.06 17.96 31.97 39.28 27.50 -9.55%
EPS 2.05 1.83 2.08 0.92 2.82 5.14 4.83 -43.49%
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 27.76 16.77 17.71 31.51 38.80 27.15 -10.07%
EPS 2.01 1.79 2.04 0.91 2.78 5.07 4.77 -43.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 0.9987 0.973 0.9564 0.9559 0.9185 0.8786 10.32%
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 2.61 2.93 2.84 2.22 2.14 2.95 17.53%
P/EPS 43.41 40.44 24.04 55.43 25.18 16.35 16.77 88.41%
EY 2.30 2.47 4.16 1.80 3.97 6.12 5.96 -46.96%
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 3.35 4.34 2.78 1.69 1.91 3.27 8.96%
P/EPS 42.93 51.91 35.58 54.35 19.15 14.60 18.63 74.37%
EY 2.33 1.93 2.81 1.84 5.22 6.85 5.37 -42.65%
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