[GLBHD] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 101.01%
YoY- 344.76%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,887 57,755 54,208 65,330 51,611 61,880 37,383 30.71%
PBT 6,519 -8,461 4,541 12,026 6,119 5,957 5,698 9.37%
Tax -1,550 -578 -1,418 -3,059 -1,652 -1,963 -1,141 22.63%
NP 4,969 -9,039 3,123 8,967 4,467 3,994 4,557 5.93%
-
NP to SH 4,993 -8,820 3,143 8,993 4,474 3,994 4,557 6.27%
-
Tax Rate 23.78% - 31.23% 25.44% 27.00% 32.95% 20.02% -
Total Cost 50,918 66,794 51,085 56,363 47,144 57,886 32,826 33.96%
-
Net Worth 389,804 389,131 395,057 385,101 226,973 222,616 216,895 47.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,186 - 2,188 - - - -
Div Payout % - 0.00% - 24.33% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 389,804 389,131 395,057 385,101 226,973 222,616 216,895 47.76%
NOSH 218,991 218,613 218,263 218,807 218,243 218,251 219,086 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.89% -15.65% 5.76% 13.73% 8.66% 6.45% 12.19% -
ROE 1.28% -2.27% 0.80% 2.34% 1.97% 1.79% 2.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.52 26.42 24.84 29.86 23.65 28.35 17.06 30.76%
EPS 2.28 -4.03 1.44 4.11 2.05 1.83 2.08 6.30%
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.78 1.78 1.81 1.76 1.04 1.02 0.99 47.80%
Adjusted Per Share Value based on latest NOSH - 218,807
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.07 25.91 24.32 29.31 23.15 27.76 16.77 30.70%
EPS 2.24 -3.96 1.41 4.03 2.01 1.79 2.04 6.42%
DPS 0.00 0.98 0.00 0.98 0.00 0.00 0.00 -
NAPS 1.7487 1.7457 1.7723 1.7276 1.0182 0.9987 0.973 47.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.79 0.93 0.89 0.89 0.74 0.50 -
P/RPS 3.13 2.99 3.74 2.98 3.76 2.61 2.93 4.49%
P/EPS 35.09 -19.58 64.58 21.65 43.41 40.44 24.04 28.64%
EY 2.85 -5.11 1.55 4.62 2.30 2.47 4.16 -22.26%
DY 0.00 1.27 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.51 0.51 0.86 0.73 0.51 -7.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 25/05/09 -
Price 0.94 0.85 0.76 0.89 0.88 0.95 0.74 -
P/RPS 3.68 3.22 3.06 2.98 3.72 3.35 4.34 -10.40%
P/EPS 41.23 -21.07 52.78 21.65 42.93 51.91 35.58 10.31%
EY 2.43 -4.75 1.89 4.62 2.33 1.93 2.81 -9.22%
DY 0.00 1.18 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.42 0.51 0.85 0.93 0.75 -20.64%

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