[GUOCO] QoQ TTM 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- 4.97%
YoY- -258.48%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 160,521 158,697 134,008 106,489 82,012 93,331 97,956 39.12%
PBT 10,384 -72,573 -69,740 -63,530 -67,695 36,325 43,255 -61.47%
Tax 322 -1,493 -2,813 -3,315 -1,207 -2,822 -3,091 -
NP 10,706 -74,066 -72,553 -66,845 -68,902 33,503 40,164 -58.68%
-
NP to SH 13,977 -69,469 -67,185 -62,764 -66,047 33,237 39,075 -49.70%
-
Tax Rate -3.10% - - - - 7.77% 7.15% -
Total Cost 149,815 232,763 206,561 173,334 150,914 59,828 57,792 89.03%
-
Net Worth 767,348 758,041 749,364 774,136 770,639 845,049 840,906 -5.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,421 13,402 13,402 13,402 13,402 13,388 13,388 0.16%
Div Payout % 96.02% 0.00% 0.00% 0.00% 0.00% 40.28% 34.26% -
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 767,348 758,041 749,364 774,136 770,639 845,049 840,906 -5.93%
NOSH 671,052 672,738 660,000 668,800 670,121 673,400 667,386 0.36%
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 6.67% -46.67% -54.14% -62.77% -84.01% 35.90% 41.00% -
ROE 1.82% -9.16% -8.97% -8.11% -8.57% 3.93% 4.65% -
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 23.92 23.59 20.30 15.92 12.24 13.86 14.68 38.59%
EPS 2.08 -10.33 -10.18 -9.38 -9.86 4.94 5.85 -49.90%
DPS 2.00 2.00 2.03 2.00 2.00 2.00 2.00 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 22.66 19.13 15.20 11.71 13.32 13.98 39.16%
EPS 2.00 -9.92 -9.59 -8.96 -9.43 4.75 5.58 -49.63%
DPS 1.92 1.91 1.91 1.91 1.91 1.91 1.91 0.34%
NAPS 1.0955 1.0822 1.0698 1.1052 1.1002 1.2064 1.2005 -5.93%
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 4.45 4.58 7.16 8.74 5.19 6.13 -25.70%
P/EPS 45.13 -10.17 -9.14 -12.15 -10.86 14.59 15.37 105.45%
EY 2.22 -9.83 -10.95 -8.23 -9.21 6.86 6.51 -51.28%
DY 2.13 1.90 2.18 1.75 1.87 2.78 2.22 -2.72%
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 4.58 5.32 7.22 9.89 6.13 6.47 -29.32%
P/EPS 44.17 -10.46 -10.61 -12.25 -12.28 17.22 16.23 95.28%
EY 2.26 -9.56 -9.43 -8.16 -8.15 5.81 6.16 -48.84%
DY 2.17 1.85 1.88 1.74 1.65 2.35 2.11 1.89%
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