[GLBHD] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 275.22%
YoY- 113.77%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 203,367 159,506 141,732 123,430 110,656 108,290 100,224 60.07%
PBT 33,466 23,331 15,814 1,935 -2,244 -3,608 -4,713 -
Tax -5,738 -3,363 -1,687 1,070 529 554 601 -
NP 27,728 19,968 14,127 3,005 -1,715 -3,054 -4,112 -
-
NP to SH 27,728 19,968 14,127 3,005 -1,715 -2,868 -3,886 -
-
Tax Rate 17.15% 14.41% 10.67% -55.30% - - - -
Total Cost 175,639 139,538 127,605 120,425 112,371 111,344 104,336 41.37%
-
Net Worth 186,944 178,894 171,140 167,083 156,419 141,309 138,824 21.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,445 4,445 4,445 - - - - -
Div Payout % 16.03% 22.26% 31.47% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 186,944 178,894 171,140 167,083 156,419 141,309 138,824 21.87%
NOSH 219,934 220,857 222,260 222,777 214,272 210,909 210,339 3.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.63% 12.52% 9.97% 2.43% -1.55% -2.82% -4.10% -
ROE 14.83% 11.16% 8.25% 1.80% -1.10% -2.03% -2.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 92.47 72.22 63.77 55.40 51.64 51.34 47.65 55.39%
EPS 12.61 9.04 6.36 1.35 -0.80 -1.36 -1.85 -
DPS 2.00 2.01 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.77 0.75 0.73 0.67 0.66 18.31%
Adjusted Per Share Value based on latest NOSH - 222,777
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.23 71.56 63.58 55.37 49.64 48.58 44.96 60.07%
EPS 12.44 8.96 6.34 1.35 -0.77 -1.29 -1.74 -
DPS 1.99 1.99 1.99 0.00 0.00 0.00 0.00 -
NAPS 0.8386 0.8025 0.7677 0.7495 0.7017 0.6339 0.6228 21.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.94 0.80 0.83 0.59 0.60 0.50 0.51 -
P/RPS 1.02 1.11 1.30 1.06 1.16 0.97 1.07 -3.13%
P/EPS 7.46 8.85 13.06 43.74 -74.96 -36.77 -27.61 -
EY 13.41 11.30 7.66 2.29 -1.33 -2.72 -3.62 -
DY 2.13 2.52 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.99 1.08 0.79 0.82 0.75 0.77 27.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 -
Price 0.93 0.94 0.71 0.58 0.63 0.67 0.51 -
P/RPS 1.01 1.30 1.11 1.05 1.22 1.30 1.07 -3.76%
P/EPS 7.38 10.40 11.17 43.00 -78.71 -49.27 -27.61 -
EY 13.56 9.62 8.95 2.33 -1.27 -2.03 -3.62 -
DY 2.15 2.14 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.92 0.77 0.86 1.00 0.77 25.99%

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