[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 32.64%
YoY- -53.26%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 135,351 120,742 116,940 109,711 121,080 68,401 49,014 18.43%
PBT 31,283 19,662 18,145 10,706 22,594 4,944 2,475 52.59%
Tax -6,721 -4,417 -4,711 -2,489 -5,014 -963 -891 40.02%
NP 24,562 15,245 13,434 8,217 17,580 3,981 1,584 57.88%
-
NP to SH 23,805 15,298 13,467 8,217 17,580 3,981 1,811 53.59%
-
Tax Rate 21.48% 22.46% 25.96% 23.25% 22.19% 19.48% 36.00% -
Total Cost 110,789 105,497 103,506 101,494 103,500 64,420 47,430 15.18%
-
Net Worth 432,620 402,118 384,771 213,114 187,255 155,408 143,631 20.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,347 2,185 2,186 - - - - -
Div Payout % 18.26% 14.29% 16.23% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 432,620 402,118 384,771 213,114 187,255 155,408 143,631 20.16%
NOSH 217,397 218,542 218,620 219,705 220,300 212,887 208,160 0.72%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.15% 12.63% 11.49% 7.49% 14.52% 5.82% 3.23% -
ROE 5.50% 3.80% 3.50% 3.86% 9.39% 2.56% 1.26% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 62.26 55.25 53.49 49.94 54.96 32.13 23.55 17.58%
EPS 10.95 7.00 6.16 3.74 7.98 1.87 0.87 52.48%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.84 1.76 0.97 0.85 0.73 0.69 19.29%
Adjusted Per Share Value based on latest NOSH - 219,782
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 60.72 54.17 52.46 49.22 54.32 30.69 21.99 18.43%
EPS 10.68 6.86 6.04 3.69 7.89 1.79 0.81 53.67%
DPS 1.95 0.98 0.98 0.00 0.00 0.00 0.00 -
NAPS 1.9408 1.8039 1.7261 0.956 0.84 0.6972 0.6443 20.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.20 1.22 0.89 0.51 0.94 0.60 0.50 -
P/RPS 1.93 2.21 1.66 1.02 1.71 1.87 2.12 -1.55%
P/EPS 10.96 17.43 14.45 13.64 11.78 32.09 57.47 -24.12%
EY 9.13 5.74 6.92 7.33 8.49 3.12 1.74 31.80%
DY 1.67 0.82 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.51 0.53 1.11 0.82 0.72 -2.99%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 24/02/10 20/02/09 20/02/08 28/02/07 23/02/06 -
Price 1.28 1.13 0.89 0.50 0.93 0.63 0.55 -
P/RPS 2.06 2.05 1.66 1.00 1.69 1.96 2.34 -2.10%
P/EPS 11.69 16.14 14.45 13.37 11.65 33.69 63.22 -24.51%
EY 8.55 6.19 6.92 7.48 8.58 2.97 1.58 32.48%
DY 1.56 0.88 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.51 0.52 1.09 0.86 0.80 -3.64%

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