[GLBHD] YoY Cumulative 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- 23.35%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 136,855 194,212 188,390 171,148 147,094 181,605 102,943 4.85%
PBT 10,438 37,357 31,222 22,687 16,404 36,202 9,059 2.38%
Tax -3,552 -8,608 -7,666 -6,129 -3,630 -8,006 -667 32.11%
NP 6,886 28,749 23,556 16,558 12,774 28,196 8,392 -3.23%
-
NP to SH 6,889 27,992 23,593 16,611 12,774 28,196 8,392 -3.23%
-
Tax Rate 34.03% 23.04% 24.55% 27.02% 22.13% 22.11% 7.36% -
Total Cost 129,969 165,463 164,834 154,590 134,320 153,409 94,551 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 2,159 4,339 2,186 - - - - -
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 1.59% 6.52% 5.80% 4.20% 5.88% 14.38% 5.19% -
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 63.37 89.50 86.16 78.31 67.02 82.44 47.72 4.83%
EPS 3.19 12.90 10.79 7.60 5.82 12.80 3.89 -3.24%
DPS 1.00 2.00 1.00 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 61.39 87.12 84.51 76.78 65.99 81.47 46.18 4.85%
EPS 3.09 12.56 10.58 7.45 5.73 12.65 3.76 -3.21%
DPS 0.97 1.95 0.98 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 1.58 1.35 1.38 1.19 0.75 0.98 1.24 4.11%
P/EPS 31.35 9.38 11.03 12.24 8.59 6.33 15.17 12.84%
EY 3.19 10.66 9.07 8.17 11.64 15.80 6.59 -11.37%
DY 1.00 1.65 0.84 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 1.69 1.26 1.29 0.97 1.10 1.09 1.22 5.57%
P/EPS 33.54 8.76 10.29 10.00 12.71 7.03 14.91 14.45%
EY 2.98 11.42 9.72 10.00 7.86 14.22 6.71 -12.64%
DY 0.93 1.77 0.90 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