[GLBHD] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -3.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
Revenue 282,204 233,180 189,896 288,749 108,290 159,506 107,916 17.36%
PBT 59,761 14,625 20,171 48,640 -3,608 23,331 -19,811 -
Tax -14,844 -6,605 -4,976 -10,389 554 -3,363 -9,906 6.97%
NP 44,917 8,020 15,195 38,251 -3,054 19,968 -29,717 -
-
NP to SH 44,145 8,309 15,202 38,251 -2,868 19,968 -28,037 -
-
Tax Rate 24.84% 45.16% 24.67% 21.36% - 14.41% - -
Total Cost 237,287 225,160 174,701 250,498 111,344 139,538 137,633 9.49%
-
Net Worth 431,553 389,804 226,973 213,090 141,309 178,894 108,662 25.82%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
Div 6,555 4,374 - - - 4,445 - -
Div Payout % 14.85% 52.64% - - - 22.26% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
Net Worth 431,553 389,804 226,973 213,090 141,309 178,894 108,662 25.82%
NOSH 217,956 218,991 218,243 219,680 210,909 220,857 208,965 0.70%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
NP Margin 15.92% 3.44% 8.00% 13.25% -2.82% 12.52% -27.54% -
ROE 10.23% 2.13% 6.70% 17.95% -2.03% 11.16% -25.80% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
RPS 129.48 106.48 87.01 131.44 51.34 72.22 51.64 16.54%
EPS 20.25 3.79 6.97 17.41 -1.36 9.04 -13.42 -
DPS 3.00 2.00 0.00 0.00 0.00 2.01 0.00 -
NAPS 1.98 1.78 1.04 0.97 0.67 0.81 0.52 24.94%
Adjusted Per Share Value based on latest NOSH - 219,680
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
RPS 126.60 104.61 85.19 129.53 48.58 71.56 48.41 17.36%
EPS 19.80 3.73 6.82 17.16 -1.29 8.96 -12.58 -
DPS 2.94 1.96 0.00 0.00 0.00 1.99 0.00 -
NAPS 1.936 1.7487 1.0182 0.9559 0.6339 0.8025 0.4875 25.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 29/09/06 28/09/07 30/09/05 -
Price 1.02 0.80 0.89 0.71 0.50 0.80 0.58 -
P/RPS 0.79 0.75 1.02 0.54 0.97 1.11 1.12 -5.64%
P/EPS 5.04 21.08 12.78 4.08 -36.77 8.85 -4.32 -
EY 19.86 4.74 7.83 24.52 -2.72 11.30 -23.13 -
DY 2.94 2.50 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.52 0.45 0.86 0.73 0.75 0.99 1.12 -11.99%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/06 30/09/07 30/09/05 CAGR
Date 29/11/11 22/11/10 18/11/09 18/11/08 27/11/06 20/11/07 29/11/05 -
Price 1.15 0.94 0.88 0.54 0.67 0.94 0.52 -
P/RPS 0.89 0.88 1.01 0.41 1.30 1.30 1.01 -2.08%
P/EPS 5.68 24.77 12.63 3.10 -49.27 10.40 -3.88 -
EY 17.61 4.04 7.92 32.24 -2.03 9.62 -25.80 -
DY 2.61 2.13 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.58 0.53 0.85 0.56 1.00 1.16 1.00 -8.67%

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