[GLBHD] YoY 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- -67.36%
YoY- -80.01%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 66,843 64,855 65,330 39,471 71,496 27,635 25,269 17.59%
PBT 10,065 13,143 12,026 2,578 13,056 2,921 1,557 36.46%
Tax -2,156 -2,867 -3,059 -556 -2,939 -564 -539 25.97%
NP 7,909 10,276 8,967 2,022 10,117 2,357 1,018 40.71%
-
NP to SH 7,916 10,305 8,993 2,022 10,117 2,357 1,204 36.85%
-
Tax Rate 21.42% 21.81% 25.44% 21.57% 22.51% 19.31% 34.62% -
Total Cost 58,934 54,579 56,363 37,449 61,379 25,278 24,251 15.94%
-
Net Worth 430,405 402,573 385,101 213,189 186,944 156,419 143,234 20.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,325 2,187 2,188 - - - - -
Div Payout % 54.64% 21.23% 24.33% - - - - -
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 430,405 402,573 385,101 213,189 186,944 156,419 143,234 20.11%
NOSH 216,284 218,789 218,807 219,782 219,934 214,272 207,586 0.68%
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 11.83% 15.84% 13.73% 5.12% 14.15% 8.53% 4.03% -
ROE 1.84% 2.56% 2.34% 0.95% 5.41% 1.51% 0.84% -
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 30.91 29.64 29.86 17.96 32.51 12.90 12.17 16.79%
EPS 3.66 4.71 4.11 0.92 4.60 1.10 0.58 35.91%
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 29.99 29.09 29.31 17.71 32.07 12.40 11.34 17.58%
EPS 3.55 4.62 4.03 0.91 4.54 1.06 0.54 36.84%
DPS 1.94 0.98 0.98 0.00 0.00 0.00 0.00 -
NAPS 1.9308 1.806 1.7276 0.9564 0.8386 0.7017 0.6426 20.11%
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 3.88 4.12 2.98 2.84 2.89 4.65 4.11 -0.95%
P/EPS 32.79 25.90 21.65 55.43 20.43 54.55 86.21 -14.87%
EY 3.05 3.86 4.62 1.80 4.89 1.83 1.16 17.47%
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 4.14 3.81 2.98 2.78 2.86 4.88 4.52 -1.45%
P/EPS 34.97 23.99 21.65 54.35 20.22 57.27 94.83 -15.31%
EY 2.86 4.17 4.62 1.84 4.95 1.75 1.05 18.16%
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