[GLBHD] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -65.05%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 64,855 55,887 57,755 54,208 65,330 51,611 61,880 3.17%
PBT 13,143 6,519 -8,461 4,541 12,026 6,119 5,957 69.23%
Tax -2,867 -1,550 -578 -1,418 -3,059 -1,652 -1,963 28.63%
NP 10,276 4,969 -9,039 3,123 8,967 4,467 3,994 87.44%
-
NP to SH 10,305 4,993 -8,820 3,143 8,993 4,474 3,994 87.79%
-
Tax Rate 21.81% 23.78% - 31.23% 25.44% 27.00% 32.95% -
Total Cost 54,579 50,918 66,794 51,085 56,363 47,144 57,886 -3.83%
-
Net Worth 402,573 389,804 389,131 395,057 385,101 226,973 222,616 48.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,187 - 2,186 - 2,188 - - -
Div Payout % 21.23% - 0.00% - 24.33% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 402,573 389,804 389,131 395,057 385,101 226,973 222,616 48.27%
NOSH 218,789 218,991 218,613 218,263 218,807 218,243 218,251 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.84% 8.89% -15.65% 5.76% 13.73% 8.66% 6.45% -
ROE 2.56% 1.28% -2.27% 0.80% 2.34% 1.97% 1.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.64 25.52 26.42 24.84 29.86 23.65 28.35 3.00%
EPS 4.71 2.28 -4.03 1.44 4.11 2.05 1.83 87.48%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 1.84 1.78 1.78 1.81 1.76 1.04 1.02 48.02%
Adjusted Per Share Value based on latest NOSH - 218,263
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.09 25.07 25.91 24.32 29.31 23.15 27.76 3.16%
EPS 4.62 2.24 -3.96 1.41 4.03 2.01 1.79 87.83%
DPS 0.98 0.00 0.98 0.00 0.98 0.00 0.00 -
NAPS 1.806 1.7487 1.7457 1.7723 1.7276 1.0182 0.9987 48.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 0.80 0.79 0.93 0.89 0.89 0.74 -
P/RPS 4.12 3.13 2.99 3.74 2.98 3.76 2.61 35.45%
P/EPS 25.90 35.09 -19.58 64.58 21.65 43.41 40.44 -25.63%
EY 3.86 2.85 -5.11 1.55 4.62 2.30 2.47 34.55%
DY 0.82 0.00 1.27 0.00 1.12 0.00 0.00 -
P/NAPS 0.66 0.45 0.44 0.51 0.51 0.86 0.73 -6.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 27/08/10 25/05/10 24/02/10 18/11/09 27/08/09 -
Price 1.13 0.94 0.85 0.76 0.89 0.88 0.95 -
P/RPS 3.81 3.68 3.22 3.06 2.98 3.72 3.35 8.93%
P/EPS 23.99 41.23 -21.07 52.78 21.65 42.93 51.91 -40.14%
EY 4.17 2.43 -4.75 1.89 4.62 2.33 1.93 66.89%
DY 0.88 0.00 1.18 0.00 1.12 0.00 0.00 -
P/NAPS 0.61 0.53 0.48 0.42 0.51 0.85 0.93 -24.45%

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