[GLBHD] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 16.42%
YoY- 179.76%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 233,582 256,724 288,749 268,093 229,351 203,367 159,506 28.92%
PBT 30,239 38,162 48,640 50,052 42,972 33,466 23,331 18.85%
Tax -6,155 -8,006 -10,389 -10,531 -9,026 -5,738 -3,363 49.56%
NP 24,084 30,156 38,251 39,521 33,946 27,728 19,968 13.29%
-
NP to SH 24,084 30,156 38,251 39,521 33,946 27,728 19,968 13.29%
-
Tax Rate 20.35% 20.98% 21.36% 21.04% 21.00% 17.15% 14.41% -
Total Cost 209,498 226,568 250,498 228,572 195,405 175,639 139,538 31.08%
-
Net Worth 216,895 213,189 213,090 204,749 195,855 186,944 178,894 13.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - 4,445 4,445 4,445 -
Div Payout % - - - - 13.09% 16.03% 22.26% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 216,895 213,189 213,090 204,749 195,855 186,944 178,894 13.68%
NOSH 219,086 219,782 219,680 220,160 220,062 219,934 220,857 -0.53%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.31% 11.75% 13.25% 14.74% 14.80% 13.63% 12.52% -
ROE 11.10% 14.15% 17.95% 19.30% 17.33% 14.83% 11.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 106.62 116.81 131.44 121.77 104.22 92.47 72.22 29.62%
EPS 10.99 13.72 17.41 17.95 15.43 12.61 9.04 13.89%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.01 -
NAPS 0.99 0.97 0.97 0.93 0.89 0.85 0.81 14.30%
Adjusted Per Share Value based on latest NOSH - 220,160
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 104.79 115.17 129.53 120.27 102.89 91.23 71.56 28.92%
EPS 10.80 13.53 17.16 17.73 15.23 12.44 8.96 13.24%
DPS 0.00 0.00 0.00 0.00 1.99 1.99 1.99 -
NAPS 0.973 0.9564 0.9559 0.9185 0.8786 0.8386 0.8025 13.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.51 0.71 0.84 0.81 0.94 0.80 -
P/RPS 0.47 0.44 0.54 0.69 0.78 1.02 1.11 -43.58%
P/EPS 4.55 3.72 4.08 4.68 5.25 7.46 8.85 -35.79%
EY 21.99 26.90 24.52 21.37 19.04 13.41 11.30 55.80%
DY 0.00 0.00 0.00 0.00 2.47 2.13 2.52 -
P/NAPS 0.51 0.53 0.73 0.90 0.91 1.11 0.99 -35.71%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 20/02/09 18/11/08 28/08/08 21/05/08 20/02/08 20/11/07 -
Price 0.74 0.50 0.54 0.75 0.90 0.93 0.94 -
P/RPS 0.69 0.43 0.41 0.62 0.86 1.01 1.30 -34.42%
P/EPS 6.73 3.64 3.10 4.18 5.83 7.38 10.40 -25.16%
EY 14.86 27.44 32.24 23.93 17.14 13.56 9.62 33.59%
DY 0.00 0.00 0.00 0.00 2.22 2.15 2.14 -
P/NAPS 0.75 0.52 0.56 0.81 1.01 1.09 1.16 -25.20%

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