[GLBHD] QoQ TTM 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- -21.16%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 189,896 208,525 233,582 256,724 288,749 268,093 229,351 -11.81%
PBT 20,171 22,180 30,239 38,162 48,640 50,052 42,972 -39.57%
Tax -4,976 -5,257 -6,155 -8,006 -10,389 -10,531 -9,026 -32.74%
NP 15,195 16,923 24,084 30,156 38,251 39,521 33,946 -41.45%
-
NP to SH 15,202 16,923 24,084 30,156 38,251 39,521 33,946 -41.43%
-
Tax Rate 24.67% 23.70% 20.35% 20.98% 21.36% 21.04% 21.00% -
Total Cost 174,701 191,602 209,498 226,568 250,498 228,572 195,405 -7.18%
-
Net Worth 226,973 218,251 216,895 213,189 213,090 204,749 195,855 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 - - - - - - 4,445 -
Div Payout % - - - - - - 13.09% -
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 226,973 218,251 216,895 213,189 213,090 204,749 195,855 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 8.00% 8.12% 10.31% 11.75% 13.25% 14.74% 14.80% -
ROE 6.70% 7.75% 11.10% 14.15% 17.95% 19.30% 17.33% -
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 87.01 95.54 106.62 116.81 131.44 121.77 104.22 -11.32%
EPS 6.97 7.75 10.99 13.72 17.41 17.95 15.43 -41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.04 1.00 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 85.19 93.55 104.79 115.17 129.53 120.27 102.89 -11.81%
EPS 6.82 7.59 10.80 13.53 17.16 17.73 15.23 -41.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 1.0182 0.9791 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 1.02 0.77 0.47 0.44 0.54 0.69 0.78 19.56%
P/EPS 12.78 9.54 4.55 3.72 4.08 4.68 5.25 80.86%
EY 7.83 10.48 21.99 26.90 24.52 21.37 19.04 -44.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 0.86 0.74 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 1.01 0.99 0.69 0.43 0.41 0.62 0.86 11.30%
P/EPS 12.63 12.25 6.73 3.64 3.10 4.18 5.83 67.34%
EY 7.92 8.16 14.86 27.44 32.24 23.93 17.14 -40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.85 0.95 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