[GLBHD] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Stock

[GLBHD] GOLDEN LAND BERHAD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

YoY- 326.76%

Quarter Report

GLBHD Q4 Results ended 30 Jun 2011 (final).pdf

Latest QR

Upcoming QR

GLBHD's Result

GLBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annual (Unaudited) Result
Revenue	189,816	184,530	273,139	269,583	228,904	208,973	268,093	-5.58%
YoY %	2.86%	-32.44%	1.32%	17.77%	9.54%	-22.05%	-	-
Horiz. %	70.80%	68.83%	101.88%	100.56%	85.38%	77.95%	100.00%	-
PBT	21,179	7,273	39,133	45,062	14,226	22,361	50,037	-13.34%
YoY %	191.20%	-81.41%	-13.16%	216.76%	-36.38%	-55.31%	-	-
Horiz. %	42.33%	14.54%	78.21%	90.06%	28.43%	44.69%	100.00%	-
Tax	-7,703	-4,236	-9,383	-11,829	-6,707	-5,593	-10,531	-5.07%
YoY %	-81.85%	54.85%	20.68%	-76.37%	-19.92%	46.89%	-	-
Horiz. %	73.15%	40.22%	89.10%	112.33%	63.69%	53.11%	100.00%	-
NP	13,476	3,037	29,750	33,233	7,519	16,768	39,506	-16.40%
YoY %	343.73%	-89.79%	-10.48%	341.99%	-55.16%	-57.56%	-	-
Horiz. %	34.11%	7.69%	75.31%	84.12%	19.03%	42.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,572	3,074	28,972	33,249	7,791	16,768	39,506	-16.30%
YoY %	341.51%	-89.39%	-12.86%	326.76%	-53.54%	-57.56%	-	-
Horiz. %	34.35%	7.78%	73.34%	84.16%	19.72%	42.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.37%	58.24%	23.98%	26.25%	47.15%	25.01%	21.05%	-
YoY %	-37.55%	142.87%	-8.65%	-44.33%	88.52%	18.81%	-	-
Horiz. %	172.78%	276.67%	113.92%	124.70%	223.99%	118.81%	100.00%	-
Total Cost	176,340	181,493	243,389	236,350	221,385	192,205	228,587	-4.23%
YoY %	-2.84%	-25.43%	2.98%	6.76%	15.18%	-15.92%	-	-
Horiz. %	77.14%	79.40%	106.48%	103.40%	96.85%	84.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	443,741	433,103	435,828	417,754	386,762	224,159	204,706	13.75%
YoY %	2.46%	-0.63%	4.33%	8.01%	72.54%	9.50%	-	-
Horiz. %	216.77%	211.57%	212.90%	204.08%	188.94%	109.50%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	2,164	2,165	4,336	6,561	4,370	-	-	-
YoY %	-0.05%	-50.07%	-33.91%	50.14%	0.00%	-	-	-
Horiz. %	49.52%	49.54%	99.22%	150.14%	100.00%	-	-	-
Div Payout %	15.95%	70.45%	14.97%	19.73%	56.09%	-	-	-
YoY %	-77.36%	370.61%	-24.13%	-64.82%	0.00%	-	-	-
Horiz. %	28.44%	125.60%	26.69%	35.18%	100.00%	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	443,741	433,103	435,828	417,754	386,762	224,159	204,706	13.75%
YoY %	2.46%	-0.63%	4.33%	8.01%	72.54%	9.50%	-	-
Horiz. %	216.77%	211.57%	212.90%	204.08%	188.94%	109.50%	100.00%	-
NOSH	216,459	216,551	216,830	218,719	218,510	219,764	220,114	-0.27%
YoY %	-0.04%	-0.13%	-0.86%	0.10%	-0.57%	-0.16%	-	-
Horiz. %	98.34%	98.38%	98.51%	99.37%	99.27%	99.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	7.10%	1.65%	10.89%	12.33%	3.28%	8.02%	14.74%	-
YoY %	330.30%	-84.85%	-11.68%	275.91%	-59.10%	-45.59%	-	-
Horiz. %	48.17%	11.19%	73.88%	83.65%	22.25%	54.41%	100.00%	-
ROE	3.06%	0.71%	6.65%	7.96%	2.01%	7.48%	19.30%	-
YoY %	330.99%	-89.32%	-16.46%	296.02%	-73.13%	-61.24%	-	-
Horiz. %	15.85%	3.68%	34.46%	41.24%	10.41%	38.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	87.69	85.21	125.97	123.26	104.76	95.09	121.80	-5.32%
YoY %	2.91%	-32.36%	2.20%	17.66%	10.17%	-21.93%	-	-
Horiz. %	72.00%	69.96%	103.42%	101.20%	86.01%	78.07%	100.00%	-
EPS	6.27	1.42	13.36	15.21	3.56	7.63	17.95	-16.07%
YoY %	341.55%	-89.37%	-12.16%	327.25%	-53.34%	-57.49%	-	-
Horiz. %	34.93%	7.91%	74.43%	84.74%	19.83%	42.51%	100.00%	-
DPS	1.00	1.00	2.00	3.00	2.00	0.00	0.00	-
YoY %	0.00%	-50.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	150.00%	100.00%	-	-	-
NAPS	2.05	2.00	2.01	1.91	1.77	1.02	0.93	14.07%
YoY %	2.50%	-0.50%	5.24%	7.91%	73.53%	9.68%	-	-
Horiz. %	220.43%	215.05%	216.13%	205.38%	190.32%	109.68%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 218,382
RPS	87.90	85.45	126.48	124.84	106.00	96.77	124.15	-5.58%
YoY %	2.87%	-32.44%	1.31%	17.77%	9.54%	-22.05%	-	-
Horiz. %	70.80%	68.83%	101.88%	100.56%	85.38%	77.95%	100.00%	-
EPS	6.28	1.42	13.42	15.40	3.61	7.76	18.29	-16.31%
YoY %	342.25%	-89.42%	-12.86%	326.59%	-53.48%	-57.57%	-	-
Horiz. %	34.34%	7.76%	73.37%	84.20%	19.74%	42.43%	100.00%	-
DPS	1.00	1.00	2.01	3.04	2.02	0.00	0.00	-
YoY %	0.00%	-50.25%	-33.88%	50.50%	0.00%	0.00%	-	-
Horiz. %	49.50%	49.50%	99.50%	150.50%	100.00%	-	-	-
NAPS	2.0549	2.0056	2.0182	1.9345	1.791	1.038	0.948	13.75%
YoY %	2.46%	-0.62%	4.33%	8.01%	72.54%	9.49%	-	-
Horiz. %	216.76%	211.56%	212.89%	204.06%	188.92%	109.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.05	1.02	1.15	1.17	0.79	0.74	0.84	-
P/RPS	0.00	1.20	0.91	0.95	0.75	0.78	0.69	-
YoY %	0.00%	31.87%	-4.21%	26.67%	-3.85%	13.04%	-	-
Horiz. %	0.00%	173.91%	131.88%	137.68%	108.70%	113.04%	100.00%	-
P/EPS	17.43	71.86	8.61	7.70	22.16	9.70	4.68	24.48%
YoY %	-75.74%	734.61%	11.82%	-65.25%	128.45%	107.26%	-	-
Horiz. %	372.44%	1,535.47%	183.97%	164.53%	473.50%	207.26%	100.00%	-
EY	5.74	1.39	11.62	12.99	4.51	10.31	21.37	-19.66%
YoY %	312.95%	-88.04%	-10.55%	188.03%	-56.26%	-51.75%	-	-
Horiz. %	26.86%	6.50%	54.38%	60.79%	21.10%	48.25%	100.00%	-
DY	0.95	0.98	1.74	2.56	2.53	0.00	0.00	-
YoY %	-3.06%	-43.68%	-32.03%	1.19%	0.00%	0.00%	-	-
Horiz. %	37.55%	38.74%	68.77%	101.19%	100.00%	-	-	-
P/NAPS	0.36	0.51	0.57	0.61	0.45	0.73	0.90	-14.15%
YoY %	-29.41%	-10.53%	-6.56%	35.56%	-38.36%	-18.89%	-	-
Horiz. %	40.00%	56.67%	63.33%	67.78%	50.00%	81.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	26/08/13	30/08/12	24/08/11	27/08/10	27/08/09	28/08/08	-
Price	1.28	1.03	1.16	1.05	0.85	0.95	0.75	-
P/RPS	0.00	1.21	0.92	0.85	0.81	1.00	0.62	-
YoY %	0.00%	31.52%	8.24%	4.94%	-19.00%	61.29%	-	-
Horiz. %	0.00%	195.16%	148.39%	137.10%	130.65%	161.29%	100.00%	-
P/EPS	21.25	72.56	8.68	6.91	23.84	12.45	4.18	31.11%
YoY %	-70.71%	735.94%	25.62%	-71.02%	91.49%	197.85%	-	-
Horiz. %	508.37%	1,735.89%	207.66%	165.31%	570.33%	297.85%	100.00%	-
EY	4.71	1.38	11.52	14.48	4.19	8.03	23.93	-23.72%
YoY %	241.30%	-88.02%	-20.44%	245.58%	-47.82%	-66.44%	-	-
Horiz. %	19.68%	5.77%	48.14%	60.51%	17.51%	33.56%	100.00%	-
DY	0.78	0.97	1.72	2.86	2.35	0.00	0.00	-
YoY %	-19.59%	-43.60%	-39.86%	21.70%	0.00%	0.00%	-	-
Horiz. %	33.19%	41.28%	73.19%	121.70%	100.00%	-	-	-
P/NAPS	0.44	0.52	0.58	0.55	0.48	0.93	0.81	-9.66%
YoY %	-15.38%	-10.34%	5.45%	14.58%	-48.39%	14.81%	-	-
Horiz. %	54.32%	64.20%	71.60%	67.90%	59.26%	114.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos