[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -57.49%
YoY- -51.59%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 176,152 171,016 82,011 71,748 72,160 73,108 120,127 28.98%
PBT 18,260 35,172 -67,695 10,597 22,378 18,512 46,216 -46.06%
Tax -5,614 -11,756 -1,207 -3,110 -2,402 -3,324 -3,139 47.18%
NP 12,646 23,416 -68,902 7,486 19,976 15,188 43,077 -55.73%
-
NP to SH 16,278 26,804 -66,045 7,900 18,582 13,672 41,243 -46.10%
-
Tax Rate 30.74% 33.42% - 29.35% 10.73% 17.96% 6.79% -
Total Cost 163,506 147,600 150,913 64,261 52,184 57,920 77,050 64.90%
-
Net Worth 763,720 774,136 770,301 844,918 842,205 848,602 843,606 -6.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 13,396 - - - 13,390 -
Div Payout % - - 0.00% - - - 32.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 763,720 774,136 770,301 844,918 842,205 848,602 843,606 -6.40%
NOSH 672,644 668,800 669,827 673,295 668,417 670,196 669,529 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.18% 13.69% -84.02% 10.43% 27.68% 20.77% 35.86% -
ROE 2.13% 3.46% -8.57% 0.94% 2.21% 1.61% 4.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.19 25.57 12.24 10.66 10.80 10.91 17.94 28.60%
EPS 2.42 4.00 -9.86 1.17 2.78 2.04 6.16 -46.26%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.1354 1.1575 1.15 1.2549 1.26 1.2662 1.26 -6.68%
Adjusted Per Share Value based on latest NOSH - 673,400
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.15 24.41 11.71 10.24 10.30 10.44 17.15 28.98%
EPS 2.32 3.83 -9.43 1.13 2.65 1.95 5.89 -46.17%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
NAPS 1.0903 1.1052 1.0997 1.2062 1.2024 1.2115 1.2044 -6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 1.14 1.07 0.72 0.90 1.23 1.35 -
P/RPS 3.55 4.46 8.74 6.76 8.34 11.28 7.52 -39.28%
P/EPS 38.43 28.44 -10.85 61.36 32.37 60.29 21.92 45.24%
EY 2.60 3.52 -9.21 1.63 3.09 1.66 4.56 -31.16%
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.48 -
P/NAPS 0.82 0.98 0.93 0.57 0.71 0.97 1.07 -16.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 15/10/08 20/08/08 -
Price 1.08 1.15 1.21 0.85 0.95 1.04 1.20 -
P/RPS 4.12 4.50 9.88 7.98 8.80 9.53 6.69 -27.55%
P/EPS 44.63 28.69 -12.27 72.44 34.17 50.98 19.48 73.52%
EY 2.24 3.49 -8.15 1.38 2.93 1.96 5.13 -42.35%
DY 0.00 0.00 1.65 0.00 0.00 0.00 1.67 -
P/NAPS 0.95 0.99 1.05 0.68 0.75 0.82 0.95 0.00%

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