[GUOCO] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -298.72%
YoY- -266.99%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 158,697 134,008 106,489 82,012 93,331 97,956 102,050 34.26%
PBT -72,573 -69,740 -63,530 -67,695 36,325 43,255 43,670 -
Tax -1,493 -2,813 -3,315 -1,207 -2,822 -3,091 -2,677 -32.26%
NP -74,066 -72,553 -66,845 -68,902 33,503 40,164 40,993 -
-
NP to SH -69,469 -67,185 -62,764 -66,047 33,237 39,075 39,604 -
-
Tax Rate - - - - 7.77% 7.15% 6.13% -
Total Cost 232,763 206,561 173,334 150,914 59,828 57,792 61,057 144.23%
-
Net Worth 758,041 749,364 774,136 770,639 845,049 840,906 848,602 -7.25%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,402 13,402 13,402 13,402 13,388 13,388 13,388 0.06%
Div Payout % 0.00% 0.00% 0.00% 0.00% 40.28% 34.26% 33.81% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 758,041 749,364 774,136 770,639 845,049 840,906 848,602 -7.25%
NOSH 672,738 660,000 668,800 670,121 673,400 667,386 670,196 0.25%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -46.67% -54.14% -62.77% -84.01% 35.90% 41.00% 40.17% -
ROE -9.16% -8.97% -8.11% -8.57% 3.93% 4.65% 4.67% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.59 20.30 15.92 12.24 13.86 14.68 15.23 33.90%
EPS -10.33 -10.18 -9.38 -9.86 4.94 5.85 5.91 -
DPS 2.00 2.03 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.1268 1.1354 1.1575 1.15 1.2549 1.26 1.2662 -7.48%
Adjusted Per Share Value based on latest NOSH - 670,121
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.66 19.13 15.20 11.71 13.32 13.98 14.57 34.27%
EPS -9.92 -9.59 -8.96 -9.43 4.75 5.58 5.65 -
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 1.0822 1.0698 1.1052 1.1002 1.2064 1.2005 1.2115 -7.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 0.93 1.14 1.07 0.72 0.90 1.23 -
P/RPS 4.45 4.58 7.16 8.74 5.19 6.13 8.08 -32.83%
P/EPS -10.17 -9.14 -12.15 -10.86 14.59 15.37 20.81 -
EY -9.83 -10.95 -8.23 -9.21 6.86 6.51 4.80 -
DY 1.90 2.18 1.75 1.87 2.78 2.22 1.63 10.76%
P/NAPS 0.93 0.82 0.98 0.93 0.57 0.71 0.97 -2.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/04/10 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 15/10/08 -
Price 1.08 1.08 1.15 1.21 0.85 0.95 1.04 -
P/RPS 4.58 5.32 7.22 9.89 6.13 6.47 6.83 -23.40%
P/EPS -10.46 -10.61 -12.25 -12.28 17.22 16.23 17.60 -
EY -9.56 -9.43 -8.16 -8.15 5.81 6.16 5.68 -
DY 1.85 1.88 1.74 1.65 2.35 2.11 1.92 -2.44%
P/NAPS 0.96 0.95 0.99 1.05 0.68 0.75 0.82 11.09%

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