[GUOCO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
14-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 110.15%
YoY- 96.05%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 160,521 130,496 88,076 42,754 82,011 53,811 36,080 171.24%
PBT 10,371 3,057 9,130 8,793 -67,695 7,948 11,189 -4.94%
Tax 322 -2,619 -2,807 -2,939 -1,207 -2,333 -1,201 -
NP 10,693 438 6,323 5,854 -68,902 5,615 9,988 4.66%
-
NP to SH 13,964 2,489 8,139 6,701 -66,045 5,925 9,291 31.30%
-
Tax Rate -3.10% 85.67% 30.74% 33.42% - 29.35% 10.73% -
Total Cost 149,828 130,058 81,753 36,900 150,913 48,196 26,092 221.69%
-
Net Worth 767,684 758,001 763,720 774,136 770,301 844,918 842,205 -6.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,426 - - - 13,396 - - -
Div Payout % 96.15% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 767,684 758,001 763,720 774,136 770,301 844,918 842,205 -6.00%
NOSH 671,346 672,702 672,644 668,800 669,827 673,295 668,417 0.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.66% 0.34% 7.18% 13.69% -84.02% 10.43% 27.68% -
ROE 1.82% 0.33% 1.07% 0.87% -8.57% 0.70% 1.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.91 19.40 13.09 6.39 12.24 7.99 5.40 170.37%
EPS 2.08 0.37 1.21 1.00 -9.86 0.88 1.39 30.92%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1435 1.1268 1.1354 1.1575 1.15 1.2549 1.26 -6.27%
Adjusted Per Share Value based on latest NOSH - 668,800
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.92 18.63 12.57 6.10 11.71 7.68 5.15 171.30%
EPS 1.99 0.36 1.16 0.96 -9.43 0.85 1.33 30.91%
DPS 1.92 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.096 1.0822 1.0903 1.1052 1.0997 1.2062 1.2024 -6.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.94 1.05 0.93 1.14 1.07 0.72 0.90 -
P/RPS 3.93 5.41 7.10 17.83 8.74 9.01 16.67 -61.93%
P/EPS 45.19 283.78 76.86 113.78 -10.85 81.82 64.75 -21.37%
EY 2.21 0.35 1.30 0.88 -9.21 1.22 1.54 27.31%
DY 2.13 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.82 0.93 0.82 0.98 0.93 0.57 0.71 10.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 19/04/10 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 -
Price 0.92 1.08 1.08 1.15 1.21 0.85 0.95 -
P/RPS 3.85 5.57 8.25 17.99 9.88 10.64 17.60 -63.79%
P/EPS 44.23 291.89 89.26 114.78 -12.27 96.59 68.35 -25.24%
EY 2.26 0.34 1.12 0.87 -8.15 1.04 1.46 33.92%
DY 2.17 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.80 0.96 0.95 0.99 1.05 0.68 0.75 4.40%

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