[GLBHD] YoY TTM 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- -21.16%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 284,192 232,705 215,755 256,724 203,367 110,656 99,699 19.06%
PBT 56,683 15,742 29,619 38,162 33,466 -2,244 -17,828 -
Tax -14,133 -6,413 -7,479 -8,006 -5,738 529 -9,815 6.26%
NP 42,550 9,329 22,140 30,156 27,728 -1,715 -27,643 -
-
NP to SH 41,756 9,621 22,173 30,156 27,728 -1,715 -25,777 -
-
Tax Rate 24.93% 40.74% 25.25% 20.98% 17.15% - - -
Total Cost 241,642 223,376 193,615 226,568 175,639 112,371 127,342 11.26%
-
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 8,693 4,374 2,188 - 4,445 - - -
Div Payout % 20.82% 45.46% 9.87% - 16.03% - - -
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 14.97% 4.01% 10.26% 11.75% 13.63% -1.55% -27.73% -
ROE 9.70% 2.39% 5.76% 14.15% 14.83% -1.10% -18.00% -
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 131.40 106.36 98.60 116.81 92.47 51.64 48.03 18.25%
EPS 19.31 4.40 10.13 13.72 12.61 -0.80 -12.42 -
DPS 4.00 2.00 1.00 0.00 2.00 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 127.49 104.39 96.79 115.17 91.23 49.64 44.73 19.06%
EPS 18.73 4.32 9.95 13.53 12.44 -0.77 -11.56 -
DPS 3.90 1.96 0.98 0.00 1.99 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 0.91 1.15 0.90 0.44 1.02 1.16 1.04 -2.19%
P/EPS 6.22 27.74 8.78 3.72 7.46 -74.96 -4.03 -
EY 16.09 3.60 11.39 26.90 13.41 -1.33 -24.83 -
DY 3.33 1.64 1.12 0.00 2.13 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 0.97 1.06 0.90 0.43 1.01 1.22 1.15 -2.79%
P/EPS 6.63 25.70 8.78 3.64 7.38 -78.71 -4.43 -
EY 15.08 3.89 11.39 27.44 13.56 -1.27 -22.58 -
DY 3.13 1.77 1.12 0.00 2.15 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