[GLBHD] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 275.22%
YoY- 113.77%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 232,580 233,582 229,351 123,430 98,266 112,138 84,765 18.31%
PBT 28,462 30,239 42,972 1,935 -22,199 -8,023 -6,767 -
Tax -7,756 -6,155 -9,026 1,070 -1,482 -7,509 -2,904 17.78%
NP 20,706 24,084 33,946 3,005 -23,681 -15,532 -9,671 -
-
NP to SH 20,759 24,084 33,946 3,005 -21,815 -15,532 -9,671 -
-
Tax Rate 27.25% 20.35% 21.00% -55.30% - - - -
Total Cost 211,874 209,498 195,405 120,425 121,947 127,670 94,436 14.40%
-
Net Worth 395,057 216,895 195,855 167,083 144,199 119,095 111,416 23.47%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,188 - 4,445 - - - - -
Div Payout % 10.54% - 13.09% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 395,057 216,895 195,855 167,083 144,199 119,095 111,416 23.47%
NOSH 218,263 219,086 220,062 222,777 205,999 205,336 195,468 1.85%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.90% 10.31% 14.80% 2.43% -24.10% -13.85% -11.41% -
ROE 5.25% 11.10% 17.33% 1.80% -15.13% -13.04% -8.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 106.56 106.62 104.22 55.40 47.70 54.61 43.37 16.15%
EPS 9.51 10.99 15.43 1.35 -10.59 -7.56 -4.95 -
DPS 1.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 0.99 0.89 0.75 0.70 0.58 0.57 21.22%
Adjusted Per Share Value based on latest NOSH - 222,777
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.34 104.79 102.89 55.37 44.08 50.31 38.03 18.30%
EPS 9.31 10.80 15.23 1.35 -9.79 -6.97 -4.34 -
DPS 0.98 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.7723 0.973 0.8786 0.7495 0.6469 0.5343 0.4998 23.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.50 0.81 0.59 0.55 0.84 2.45 -
P/RPS 0.87 0.47 0.78 1.06 1.15 1.54 5.65 -26.77%
P/EPS 9.78 4.55 5.25 43.74 -5.19 -11.10 -49.52 -
EY 10.23 21.99 19.04 2.29 -19.25 -9.00 -2.02 -
DY 1.08 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.91 0.79 0.79 1.45 4.30 -29.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 25/05/09 21/05/08 29/05/07 22/05/06 25/05/05 28/05/04 -
Price 0.76 0.74 0.90 0.58 0.51 0.61 1.79 -
P/RPS 0.71 0.69 0.86 1.05 1.07 1.12 4.13 -25.42%
P/EPS 7.99 6.73 5.83 43.00 -4.82 -8.06 -36.18 -
EY 12.51 14.86 17.14 2.33 -20.76 -12.40 -2.76 -
DY 1.32 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.75 1.01 0.77 0.73 1.05 3.14 -28.47%

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