[GUOCO] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 120.12%
YoY- 121.16%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 114,315 132,780 148,045 160,521 158,697 134,008 106,489 4.84%
PBT 5,848 2,961 1,846 10,384 -72,573 -69,740 -63,530 -
Tax 2,823 3,639 3,367 322 -1,493 -2,813 -3,315 -
NP 8,671 6,600 5,213 10,706 -74,066 -72,553 -66,845 -
-
NP to SH 9,095 7,091 7,506 13,977 -69,469 -67,185 -62,764 -
-
Tax Rate -48.27% -122.90% -182.39% -3.10% - - - -
Total Cost 105,644 126,180 142,832 149,815 232,763 206,561 173,334 -28.13%
-
Net Worth 761,412 783,073 877,526 767,348 758,041 749,364 774,136 -1.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 13,421 13,421 13,421 13,421 13,402 13,402 13,402 0.09%
Div Payout % 147.57% 189.27% 178.80% 96.02% 0.00% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 761,412 783,073 877,526 767,348 758,041 749,364 774,136 -1.09%
NOSH 675,370 691,333 766,666 671,052 672,738 660,000 668,800 0.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.59% 4.97% 3.52% 6.67% -46.67% -54.14% -62.77% -
ROE 1.19% 0.91% 0.86% 1.82% -9.16% -8.97% -8.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.93 19.21 19.31 23.92 23.59 20.30 15.92 4.18%
EPS 1.35 1.03 0.98 2.08 -10.33 -10.18 -9.38 -
DPS 1.99 1.94 1.75 2.00 2.00 2.03 2.00 -0.33%
NAPS 1.1274 1.1327 1.1446 1.1435 1.1268 1.1354 1.1575 -1.74%
Adjusted Per Share Value based on latest NOSH - 671,052
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.32 18.96 21.14 22.92 22.66 19.13 15.20 4.85%
EPS 1.30 1.01 1.07 2.00 -9.92 -9.59 -8.96 -
DPS 1.92 1.92 1.92 1.92 1.91 1.91 1.91 0.34%
NAPS 1.087 1.1179 1.2528 1.0955 1.0822 1.0698 1.1052 -1.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.25 0.98 0.94 1.05 0.93 1.14 -
P/RPS 7.86 6.51 5.08 3.93 4.45 4.58 7.16 6.42%
P/EPS 98.76 121.87 100.10 45.13 -10.17 -9.14 -12.15 -
EY 1.01 0.82 1.00 2.22 -9.83 -10.95 -8.23 -
DY 1.49 1.55 1.79 2.13 1.90 2.18 1.75 -10.17%
P/NAPS 1.18 1.10 0.86 0.82 0.93 0.82 0.98 13.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/04/11 19/01/11 13/10/10 20/08/10 19/04/10 20/01/10 14/10/09 -
Price 1.30 1.52 1.21 0.92 1.08 1.08 1.15 -
P/RPS 7.68 7.91 6.27 3.85 4.58 5.32 7.22 4.20%
P/EPS 96.53 148.19 123.59 44.17 -10.46 -10.61 -12.25 -
EY 1.04 0.67 0.81 2.26 -9.56 -9.43 -8.16 -
DY 1.53 1.28 1.45 2.17 1.85 1.88 1.74 -8.22%
P/NAPS 1.15 1.34 1.06 0.80 0.96 0.95 0.99 10.51%

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