[GLBHD] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -17.77%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 182,473 258,949 251,186 228,197 196,125 242,140 137,257 4.85%
PBT 13,917 49,809 41,629 30,249 21,872 48,269 12,078 2.38%
Tax -4,736 -11,477 -10,221 -8,172 -4,840 -10,674 -889 32.12%
NP 9,181 38,332 31,408 22,077 17,032 37,594 11,189 -3.23%
-
NP to SH 9,185 37,322 31,457 22,148 17,032 37,594 11,189 -3.23%
-
Tax Rate 34.03% 23.04% 24.55% 27.02% 22.13% 22.11% 7.36% -
Total Cost 173,292 220,617 219,778 206,120 179,093 204,545 126,068 5.44%
-
Net Worth 434,071 429,644 406,700 395,604 217,289 196,050 161,799 17.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,879 5,786 2,915 - - - - -
Div Payout % 31.35% 15.50% 9.27% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 434,071 429,644 406,700 395,604 217,289 196,050 161,799 17.85%
NOSH 215,956 216,992 218,656 218,565 219,484 220,281 215,732 0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.03% 14.80% 12.50% 9.67% 8.68% 15.53% 8.15% -
ROE 2.12% 8.69% 7.73% 5.60% 7.84% 19.18% 6.92% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.50 119.34 114.88 104.41 89.36 109.92 63.62 4.83%
EPS 4.25 17.20 14.39 10.13 7.76 17.07 5.19 -3.27%
DPS 1.33 2.67 1.33 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.98 1.86 1.81 0.99 0.89 0.75 17.83%
Adjusted Per Share Value based on latest NOSH - 218,263
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 81.86 116.17 112.68 102.37 87.98 108.63 61.57 4.85%
EPS 4.12 16.74 14.11 9.94 7.64 16.87 5.02 -3.23%
DPS 1.29 2.60 1.31 0.00 0.00 0.00 0.00 -
NAPS 1.9473 1.9274 1.8245 1.7747 0.9748 0.8795 0.7258 17.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.00 1.21 1.19 0.93 0.50 0.81 0.59 -
P/RPS 1.18 1.01 1.04 0.89 0.56 0.74 0.93 4.04%
P/EPS 23.51 7.03 8.27 9.18 6.44 4.75 11.38 12.84%
EY 4.25 14.21 12.09 10.90 15.52 21.07 8.79 -11.39%
DY 1.33 2.20 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.64 0.51 0.51 0.91 0.79 -7.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 24/05/11 25/05/10 25/05/09 21/05/08 29/05/07 -
Price 1.07 1.13 1.11 0.76 0.74 0.90 0.58 -
P/RPS 1.27 0.95 0.97 0.73 0.83 0.82 0.91 5.70%
P/EPS 25.16 6.57 7.72 7.50 9.54 5.27 11.18 14.46%
EY 3.98 15.22 12.96 13.33 10.49 18.96 8.94 -12.60%
DY 1.25 2.36 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.60 0.42 0.75 1.01 0.77 -6.03%

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