[GLBHD] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 40.2%
YoY- 93.35%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 159,506 141,732 123,430 110,656 108,290 100,224 98,266 38.07%
PBT 23,331 15,814 1,935 -2,244 -3,608 -4,713 -22,199 -
Tax -3,363 -1,687 1,070 529 554 601 -1,482 72.59%
NP 19,968 14,127 3,005 -1,715 -3,054 -4,112 -23,681 -
-
NP to SH 19,968 14,127 3,005 -1,715 -2,868 -3,886 -21,815 -
-
Tax Rate 14.41% 10.67% -55.30% - - - - -
Total Cost 139,538 127,605 120,425 112,371 111,344 104,336 121,947 9.39%
-
Net Worth 178,894 171,140 167,083 156,419 141,309 138,824 144,199 15.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,445 4,445 - - - - - -
Div Payout % 22.26% 31.47% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 178,894 171,140 167,083 156,419 141,309 138,824 144,199 15.44%
NOSH 220,857 222,260 222,777 214,272 210,909 210,339 205,999 4.74%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.52% 9.97% 2.43% -1.55% -2.82% -4.10% -24.10% -
ROE 11.16% 8.25% 1.80% -1.10% -2.03% -2.80% -15.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 72.22 63.77 55.40 51.64 51.34 47.65 47.70 31.82%
EPS 9.04 6.36 1.35 -0.80 -1.36 -1.85 -10.59 -
DPS 2.01 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.73 0.67 0.66 0.70 10.20%
Adjusted Per Share Value based on latest NOSH - 214,272
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 71.56 63.58 55.37 49.64 48.58 44.96 44.08 38.08%
EPS 8.96 6.34 1.35 -0.77 -1.29 -1.74 -9.79 -
DPS 1.99 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.7677 0.7495 0.7017 0.6339 0.6228 0.6469 15.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.80 0.83 0.59 0.60 0.50 0.51 0.55 -
P/RPS 1.11 1.30 1.06 1.16 0.97 1.07 1.15 -2.33%
P/EPS 8.85 13.06 43.74 -74.96 -36.77 -27.61 -5.19 -
EY 11.30 7.66 2.29 -1.33 -2.72 -3.62 -19.25 -
DY 2.52 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.79 0.82 0.75 0.77 0.79 16.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 -
Price 0.94 0.71 0.58 0.63 0.67 0.51 0.51 -
P/RPS 1.30 1.11 1.05 1.22 1.30 1.07 1.07 13.84%
P/EPS 10.40 11.17 43.00 -78.71 -49.27 -27.61 -4.82 -
EY 9.62 8.95 2.33 -1.27 -2.03 -3.62 -20.76 -
DY 2.14 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.92 0.77 0.86 1.00 0.77 0.73 36.13%

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