[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 135.5%
YoY- 341.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 120,742 116,940 109,711 121,080 68,401 49,014 62,925 11.46%
PBT 19,662 18,145 10,706 22,594 4,944 2,475 420 89.78%
Tax -4,417 -4,711 -2,489 -5,014 -963 -891 -1,029 27.46%
NP 15,245 13,434 8,217 17,580 3,981 1,584 -609 -
-
NP to SH 15,298 13,467 8,217 17,580 3,981 1,811 -609 -
-
Tax Rate 22.46% 25.96% 23.25% 22.19% 19.48% 36.00% 245.00% -
Total Cost 105,497 103,506 101,494 103,500 64,420 47,430 63,534 8.81%
-
Net Worth 402,118 384,771 213,114 187,255 155,408 143,631 111,977 23.73%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,185 2,186 - - - - - -
Div Payout % 14.29% 16.23% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 402,118 384,771 213,114 187,255 155,408 143,631 111,977 23.73%
NOSH 218,542 218,620 219,705 220,300 212,887 208,160 196,451 1.79%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.63% 11.49% 7.49% 14.52% 5.82% 3.23% -0.97% -
ROE 3.80% 3.50% 3.86% 9.39% 2.56% 1.26% -0.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 55.25 53.49 49.94 54.96 32.13 23.55 32.03 9.50%
EPS 7.00 6.16 3.74 7.98 1.87 0.87 -0.31 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 0.97 0.85 0.73 0.69 0.57 21.55%
Adjusted Per Share Value based on latest NOSH - 219,934
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 54.17 52.46 49.22 54.32 30.69 21.99 28.23 11.46%
EPS 6.86 6.04 3.69 7.89 1.79 0.81 -0.27 -
DPS 0.98 0.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8039 1.7261 0.956 0.84 0.6972 0.6443 0.5023 23.73%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.22 0.89 0.51 0.94 0.60 0.50 1.11 -
P/RPS 2.21 1.66 1.02 1.71 1.87 2.12 3.47 -7.24%
P/EPS 17.43 14.45 13.64 11.78 32.09 57.47 -358.06 -
EY 5.74 6.92 7.33 8.49 3.12 1.74 -0.28 -
DY 0.82 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.53 1.11 0.82 0.72 1.95 -16.51%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 20/02/09 20/02/08 28/02/07 23/02/06 25/02/05 -
Price 1.13 0.89 0.50 0.93 0.63 0.55 1.00 -
P/RPS 2.05 1.66 1.00 1.69 1.96 2.34 3.12 -6.75%
P/EPS 16.14 14.45 13.37 11.65 33.69 63.22 -322.58 -
EY 6.19 6.92 7.48 8.58 2.97 1.58 -0.31 -
DY 0.88 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.52 1.09 0.86 0.80 1.75 -16.10%

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