[GUOCO] QoQ TTM Result on 30-Sep-2008 [#1]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

15-Oct-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- 0.13%

YoY- -20.5%

Quarter Report

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	82,012	93,331	97,956	102,050	120,127	124,337	140,695	-30.24%
YoY %	-12.13%	-4.72%	-4.01%	-15.05%	-3.39%	-11.63%	-	-
Horiz. %	58.29%	66.34%	69.62%	72.53%	85.38%	88.37%	100.00%	-
PBT	-67,695	36,325	43,255	43,670	44,526	56,901	64,044	-
YoY %	-286.36%	-16.02%	-0.95%	-1.92%	-21.75%	-11.15%	-	-
Horiz. %	-105.70%	56.72%	67.54%	68.19%	69.52%	88.85%	100.00%	-
Tax	-1,207	-2,822	-3,091	-2,677	-3,139	-2,354	-2,109	-31.09%
YoY %	57.23%	8.70%	-15.47%	14.72%	-33.35%	-11.62%	-	-
Horiz. %	57.23%	133.81%	146.56%	126.93%	148.84%	111.62%	100.00%	-
NP	-68,902	33,503	40,164	40,993	41,387	54,547	61,935	-
YoY %	-305.66%	-16.58%	-2.02%	-0.95%	-24.13%	-11.93%	-	-
Horiz. %	-111.25%	54.09%	64.85%	66.19%	66.82%	88.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-66,047	33,237	39,075	39,604	39,551	41,923	48,497	-
YoY %	-298.72%	-14.94%	-1.34%	0.13%	-5.66%	-13.56%	-	-
Horiz. %	-136.19%	68.53%	80.57%	81.66%	81.55%	86.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	7.77%	7.15%	6.13%	7.05%	4.14%	3.29%	-
YoY %	-	8.67%	16.64%	-13.05%	70.29%	25.84%	-	-
Horiz. %	-	236.17%	217.33%	186.32%	214.29%	125.84%	100.00%	-
Total Cost	150,914	59,828	57,792	61,057	78,740	69,790	78,760	54.33%
YoY %	152.25%	3.52%	-5.35%	-22.46%	12.82%	-11.39%	-	-
Horiz. %	191.61%	75.96%	73.38%	77.52%	99.97%	88.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,639	845,049	840,906	848,602	843,489	812,090	808,052	-3.11%
YoY %	-8.81%	0.49%	-0.91%	0.61%	3.87%	0.50%	-	-
Horiz. %	95.37%	104.58%	104.07%	105.02%	104.39%	100.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	13,402	13,388	13,388	13,388	13,388	13,408	13,408	-0.02%
YoY %	0.10%	0.00%	0.00%	0.00%	-0.15%	0.00%	-	-
Horiz. %	99.96%	99.85%	99.85%	99.85%	99.85%	100.00%	100.00%	-
Div Payout %	0.00%	40.28%	34.26%	33.81%	33.85%	31.98%	27.65%	-
YoY %	0.00%	17.57%	1.33%	-0.12%	5.85%	15.66%	-	-
Horiz. %	0.00%	145.68%	123.91%	122.28%	122.42%	115.66%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	770,639	845,049	840,906	848,602	843,489	812,090	808,052	-3.11%
YoY %	-8.81%	0.49%	-0.91%	0.61%	3.87%	0.50%	-	-
Horiz. %	95.37%	104.58%	104.07%	105.02%	104.39%	100.50%	100.00%	-
NOSH	670,121	673,400	667,386	670,196	669,436	667,837	666,875	0.32%
YoY %	-0.49%	0.90%	-0.42%	0.11%	0.24%	0.14%	-	-
Horiz. %	100.49%	100.98%	100.08%	100.50%	100.38%	100.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-84.01%	35.90%	41.00%	40.17%	34.45%	43.87%	44.02%	-
YoY %	-334.01%	-12.44%	2.07%	16.60%	-21.47%	-0.34%	-	-
Horiz. %	-190.85%	81.55%	93.14%	91.25%	78.26%	99.66%	100.00%	-
ROE	-8.57%	3.93%	4.65%	4.67%	4.69%	5.16%	6.00%	-
YoY %	-318.07%	-15.48%	-0.43%	-0.43%	-9.11%	-14.00%	-	-
Horiz. %	-142.83%	65.50%	77.50%	77.83%	78.17%	86.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	12.24	13.86	14.68	15.23	17.94	18.62	21.10	-30.46%
YoY %	-11.69%	-5.59%	-3.61%	-15.11%	-3.65%	-11.75%	-	-
Horiz. %	58.01%	65.69%	69.57%	72.18%	85.02%	88.25%	100.00%	-
EPS	-9.86	4.94	5.85	5.91	5.91	6.28	7.27	-
YoY %	-299.60%	-15.56%	-1.02%	0.00%	-5.89%	-13.62%	-	-
Horiz. %	-135.63%	67.95%	80.47%	81.29%	81.29%	86.38%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.15	1.2549	1.26	1.2662	1.26	1.216	1.2117	-3.42%
YoY %	-8.36%	-0.40%	-0.49%	0.49%	3.62%	0.35%	-	-
Horiz. %	94.91%	103.57%	103.99%	104.50%	103.99%	100.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 670,196
RPS	11.71	13.32	13.98	14.57	17.15	17.75	20.09	-30.24%
YoY %	-12.09%	-4.72%	-4.05%	-15.04%	-3.38%	-11.65%	-	-
Horiz. %	58.29%	66.30%	69.59%	72.52%	85.37%	88.35%	100.00%	-
EPS	-9.43	4.75	5.58	5.65	5.65	5.99	6.92	-
YoY %	-298.53%	-14.87%	-1.24%	0.00%	-5.68%	-13.44%	-	-
Horiz. %	-136.27%	68.64%	80.64%	81.65%	81.65%	86.56%	100.00%	-
DPS	1.91	1.91	1.91	1.91	1.91	1.91	1.91	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.1002	1.2064	1.2005	1.2115	1.2042	1.1594	1.1536	-3.11%
YoY %	-8.80%	0.49%	-0.91%	0.61%	3.86%	0.50%	-	-
Horiz. %	95.37%	104.58%	104.07%	105.02%	104.39%	100.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.07	0.72	0.90	1.23	1.35	1.74	2.94	-
P/RPS	8.74	5.19	6.13	8.08	7.52	9.35	13.94	-26.76%
YoY %	68.40%	-15.33%	-24.13%	7.45%	-19.57%	-32.93%	-	-
Horiz. %	62.70%	37.23%	43.97%	57.96%	53.95%	67.07%	100.00%	-
P/EPS	-10.86	14.59	15.37	20.81	22.85	27.72	40.43	-
YoY %	-174.43%	-5.07%	-26.14%	-8.93%	-17.57%	-31.44%	-	-
Horiz. %	-26.86%	36.09%	38.02%	51.47%	56.52%	68.56%	100.00%	-
EY	-9.21	6.86	6.51	4.80	4.38	3.61	2.47	-
YoY %	-234.26%	5.38%	35.62%	9.59%	21.33%	46.15%	-	-
Horiz. %	-372.87%	277.73%	263.56%	194.33%	177.33%	146.15%	100.00%	-
DY	1.87	2.78	2.22	1.63	1.48	1.15	0.68	96.40%
YoY %	-32.73%	25.23%	36.20%	10.14%	28.70%	69.12%	-	-
Horiz. %	275.00%	408.82%	326.47%	239.71%	217.65%	169.12%	100.00%	-
P/NAPS	0.93	0.57	0.71	0.97	1.07	1.43	2.43	-47.31%
YoY %	63.16%	-19.72%	-26.80%	-9.35%	-25.17%	-41.15%	-	-
Horiz. %	38.27%	23.46%	29.22%	39.92%	44.03%	58.85%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	15/04/09	06/02/09	15/10/08	20/08/08	18/04/08	29/01/08	-
Price	1.21	0.85	0.95	1.04	1.20	1.60	2.63	-
P/RPS	9.89	6.13	6.47	6.83	6.69	8.59	12.47	-14.33%
YoY %	61.34%	-5.26%	-5.27%	2.09%	-22.12%	-31.11%	-	-
Horiz. %	79.31%	49.16%	51.88%	54.77%	53.65%	68.89%	100.00%	-
P/EPS	-12.28	17.22	16.23	17.60	20.31	25.49	36.16	-
YoY %	-171.31%	6.10%	-7.78%	-13.34%	-20.32%	-29.51%	-	-
Horiz. %	-33.96%	47.62%	44.88%	48.67%	56.17%	70.49%	100.00%	-
EY	-8.15	5.81	6.16	5.68	4.92	3.92	2.77	-
YoY %	-240.28%	-5.68%	8.45%	15.45%	25.51%	41.52%	-	-
Horiz. %	-294.22%	209.75%	222.38%	205.05%	177.62%	141.52%	100.00%	-
DY	1.65	2.35	2.11	1.92	1.67	1.25	0.76	67.74%
YoY %	-29.79%	11.37%	9.90%	14.97%	33.60%	64.47%	-	-
Horiz. %	217.11%	309.21%	277.63%	252.63%	219.74%	164.47%	100.00%	-
P/NAPS	1.05	0.68	0.75	0.82	0.95	1.32	2.17	-38.39%
YoY %	54.41%	-9.33%	-8.54%	-13.68%	-28.03%	-39.17%	-	-
Horiz. %	48.39%	31.34%	34.56%	37.79%	43.78%	60.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos