[GLBHD] YoY Annualized Quarter 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- 22.57%
YoY- 119.82%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 233,880 219,422 242,160 136,802 98,028 125,850 95,818 16.01%
PBT 36,290 21,412 45,188 9,888 4,950 840 2,898 52.32%
Tax -9,422 -4,978 -10,028 -1,926 -1,782 -2,058 -2,784 22.50%
NP 26,868 16,434 35,160 7,962 3,168 -1,218 114 148.32%
-
NP to SH 26,934 16,434 35,160 7,962 3,622 -1,218 114 148.43%
-
Tax Rate 25.96% 23.25% 22.19% 19.48% 36.00% 245.00% 96.07% -
Total Cost 207,012 202,988 207,000 128,840 94,860 127,068 95,704 13.70%
-
Net Worth 384,771 213,114 187,255 155,408 143,631 111,977 116,588 21.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,372 - - - - - - -
Div Payout % 16.23% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 384,771 213,114 187,255 155,408 143,631 111,977 116,588 21.99%
NOSH 218,620 219,705 220,300 212,887 208,160 196,451 194,313 1.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.49% 7.49% 14.52% 5.82% 3.23% -0.97% 0.12% -
ROE 7.00% 7.71% 18.78% 5.12% 2.52% -1.09% 0.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.98 99.87 109.92 64.26 47.09 64.06 49.31 13.76%
EPS 12.32 7.48 15.96 3.74 1.74 -0.62 0.06 142.69%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.97 0.85 0.73 0.69 0.57 0.60 19.62%
Adjusted Per Share Value based on latest NOSH - 214,272
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 104.92 98.43 108.63 61.37 43.98 56.46 42.98 16.02%
EPS 12.08 7.37 15.77 3.57 1.62 -0.55 0.05 149.35%
DPS 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7261 0.956 0.84 0.6972 0.6443 0.5023 0.523 21.99%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.89 0.51 0.94 0.60 0.50 1.11 3.32 -
P/RPS 0.83 0.51 0.86 0.93 1.06 1.73 6.73 -29.42%
P/EPS 7.22 6.82 5.89 16.04 28.74 -179.03 5,658.96 -67.03%
EY 13.84 14.67 16.98 6.23 3.48 -0.56 0.02 197.11%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 1.11 0.82 0.72 1.95 5.53 -32.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 -
Price 0.89 0.50 0.93 0.63 0.55 1.00 3.04 -
P/RPS 0.83 0.50 0.85 0.98 1.17 1.56 6.16 -28.37%
P/EPS 7.22 6.68 5.83 16.84 31.61 -161.29 5,181.70 -66.54%
EY 13.84 14.96 17.16 5.94 3.16 -0.62 0.02 197.11%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 1.09 0.86 0.80 1.75 5.07 -31.77%

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