[GUOCO] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
13-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -46.3%
YoY- 111.96%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 142,295 114,315 132,780 148,045 160,521 158,697 134,008 4.09%
PBT 25,966 5,848 2,961 1,846 10,384 -72,573 -69,740 -
Tax -1,432 2,823 3,639 3,367 322 -1,493 -2,813 -36.32%
NP 24,534 8,671 6,600 5,213 10,706 -74,066 -72,553 -
-
NP to SH 23,404 9,095 7,091 7,506 13,977 -69,469 -67,185 -
-
Tax Rate 5.51% -48.27% -122.90% -182.39% -3.10% - - -
Total Cost 117,761 105,644 126,180 142,832 149,815 232,763 206,561 -31.31%
-
Net Worth 670,840 761,412 783,073 877,526 767,348 758,041 749,364 -7.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,416 13,421 13,421 13,421 13,421 13,402 13,402 0.06%
Div Payout % 57.33% 147.57% 189.27% 178.80% 96.02% 0.00% 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 670,840 761,412 783,073 877,526 767,348 758,041 749,364 -7.13%
NOSH 670,840 675,370 691,333 766,666 671,052 672,738 660,000 1.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.24% 7.59% 4.97% 3.52% 6.67% -46.67% -54.14% -
ROE 3.49% 1.19% 0.91% 0.86% 1.82% -9.16% -8.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.21 16.93 19.21 19.31 23.92 23.59 20.30 2.97%
EPS 3.49 1.35 1.03 0.98 2.08 -10.33 -10.18 -
DPS 2.00 1.99 1.94 1.75 2.00 2.00 2.03 -0.99%
NAPS 1.00 1.1274 1.1327 1.1446 1.1435 1.1268 1.1354 -8.13%
Adjusted Per Share Value based on latest NOSH - 766,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.31 16.32 18.96 21.14 22.92 22.66 19.13 4.08%
EPS 3.34 1.30 1.01 1.07 2.00 -9.92 -9.59 -
DPS 1.92 1.92 1.92 1.92 1.92 1.91 1.91 0.34%
NAPS 0.9577 1.087 1.1179 1.2528 1.0955 1.0822 1.0698 -7.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.11 1.33 1.25 0.98 0.94 1.05 0.93 -
P/RPS 5.23 7.86 6.51 5.08 3.93 4.45 4.58 9.27%
P/EPS 31.82 98.76 121.87 100.10 45.13 -10.17 -9.14 -
EY 3.14 1.01 0.82 1.00 2.22 -9.83 -10.95 -
DY 1.80 1.49 1.55 1.79 2.13 1.90 2.18 -12.01%
P/NAPS 1.11 1.18 1.10 0.86 0.82 0.93 0.82 22.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 19/04/10 20/01/10 -
Price 0.83 1.30 1.52 1.21 0.92 1.08 1.08 -
P/RPS 3.91 7.68 7.91 6.27 3.85 4.58 5.32 -18.60%
P/EPS 23.79 96.53 148.19 123.59 44.17 -10.46 -10.61 -
EY 4.20 1.04 0.67 0.81 2.26 -9.56 -9.43 -
DY 2.41 1.53 1.28 1.45 2.17 1.85 1.88 18.06%
P/NAPS 0.83 1.15 1.34 1.06 0.80 0.96 0.95 -8.63%

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