[GLBHD] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.5%
YoY- 63.89%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 204,000 270,702 241,484 233,880 219,422 242,160 136,802 6.88%
PBT 13,810 62,566 39,324 36,290 21,412 45,188 9,888 5.72%
Tax -4,440 -13,442 -8,834 -9,422 -4,978 -10,028 -1,926 14.92%
NP 9,370 49,124 30,490 26,868 16,434 35,160 7,962 2.74%
-
NP to SH 9,378 47,610 30,596 26,934 16,434 35,160 7,962 2.76%
-
Tax Rate 32.15% 21.48% 22.46% 25.96% 23.25% 22.19% 19.48% -
Total Cost 194,630 221,578 210,994 207,012 202,988 207,000 128,840 7.11%
-
Net Worth 434,326 432,620 402,118 384,771 213,114 187,255 155,408 18.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,321 8,695 4,370 4,372 - - - -
Div Payout % 46.08% 18.26% 14.29% 16.23% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 434,326 432,620 402,118 384,771 213,114 187,255 155,408 18.66%
NOSH 216,082 217,397 218,542 218,620 219,705 220,300 212,887 0.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.59% 18.15% 12.63% 11.49% 7.49% 14.52% 5.82% -
ROE 2.16% 11.01% 7.61% 7.00% 7.71% 18.78% 5.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.41 124.52 110.50 106.98 99.87 109.92 64.26 6.61%
EPS 4.34 21.90 14.00 12.32 7.48 15.96 3.74 2.50%
DPS 2.00 4.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 2.01 1.99 1.84 1.76 0.97 0.85 0.73 18.37%
Adjusted Per Share Value based on latest NOSH - 218,807
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.52 121.44 108.33 104.92 98.43 108.63 61.37 6.88%
EPS 4.21 21.36 13.73 12.08 7.37 15.77 3.57 2.78%
DPS 1.94 3.90 1.96 1.96 0.00 0.00 0.00 -
NAPS 1.9484 1.9408 1.8039 1.7261 0.956 0.84 0.6972 18.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 1.20 1.22 0.89 0.51 0.94 0.60 -
P/RPS 1.08 0.96 1.10 0.83 0.51 0.86 0.93 2.52%
P/EPS 23.50 5.48 8.71 7.22 6.82 5.89 16.04 6.56%
EY 4.25 18.25 11.48 13.84 14.67 16.98 6.23 -6.16%
DY 1.96 3.33 1.64 2.25 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.66 0.51 0.53 1.11 0.82 -7.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 24/02/10 20/02/09 20/02/08 28/02/07 -
Price 1.02 1.28 1.13 0.89 0.50 0.93 0.63 -
P/RPS 1.08 1.03 1.02 0.83 0.50 0.85 0.98 1.63%
P/EPS 23.50 5.84 8.07 7.22 6.68 5.83 16.84 5.70%
EY 4.25 17.11 12.39 13.84 14.96 17.16 5.94 -5.42%
DY 1.96 3.13 1.77 2.25 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.61 0.51 0.52 1.09 0.86 -8.33%

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