[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

First Quarter Ended 30 September 2010.pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	142,295	114,315	132,780	148,045	160,521	158,697	134,008	4.09%
YoY %	24.48%	-13.91%	-10.31%	-7.77%	1.15%	18.42%	-	-
Horiz. %	106.18%	85.30%	99.08%	110.47%	119.78%	118.42%	100.00%	-
PBT	25,966	5,848	2,961	1,846	10,384	-72,573	-69,740	-
YoY %	344.02%	97.50%	60.40%	-82.22%	114.31%	-4.06%	-	-
Horiz. %	-37.23%	-8.39%	-4.25%	-2.65%	-14.89%	104.06%	100.00%	-
Tax	-1,432	2,823	3,639	3,367	322	-1,493	-2,813	-36.32%
YoY %	-150.73%	-22.42%	8.08%	945.65%	121.57%	46.92%	-	-
Horiz. %	50.91%	-100.36%	-129.36%	-119.69%	-11.45%	53.08%	100.00%	-
NP	24,534	8,671	6,600	5,213	10,706	-74,066	-72,553	-
YoY %	182.94%	31.38%	26.61%	-51.31%	114.45%	-2.09%	-	-
Horiz. %	-33.82%	-11.95%	-9.10%	-7.19%	-14.76%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,404	9,095	7,091	7,506	13,977	-69,469	-67,185	-
YoY %	157.33%	28.26%	-5.53%	-46.30%	120.12%	-3.40%	-	-
Horiz. %	-34.84%	-13.54%	-10.55%	-11.17%	-20.80%	103.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.51%	-48.27%	-122.90%	-182.39%	-3.10%	-	-	-
YoY %	111.41%	60.72%	32.62%	-5,783.55%	0.00%	-	-	-
Horiz. %	-177.74%	1,557.10%	3,964.52%	5,883.55%	100.00%	-	-	-
Total Cost	117,761	105,644	126,180	142,832	149,815	232,763	206,561	-31.31%
YoY %	11.47%	-16.28%	-11.66%	-4.66%	-35.64%	12.68%	-	-
Horiz. %	57.01%	51.14%	61.09%	69.15%	72.53%	112.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	670,840	761,412	783,073	877,526	767,348	758,041	749,364	-7.13%
YoY %	-11.90%	-2.77%	-10.76%	14.36%	1.23%	1.16%	-	-
Horiz. %	89.52%	101.61%	104.50%	117.10%	102.40%	101.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	13,416	13,421	13,421	13,421	13,421	13,402	13,402	0.06%
YoY %	-0.04%	0.00%	0.00%	0.00%	0.14%	0.00%	-	-
Horiz. %	100.10%	100.14%	100.14%	100.14%	100.14%	100.00%	100.00%	-
Div Payout %	57.33%	147.57%	189.27%	178.80%	96.02%	0.00%	0.00%	-
YoY %	-61.15%	-22.03%	5.86%	86.21%	0.00%	0.00%	-	-
Horiz. %	59.71%	153.69%	197.12%	186.21%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	670,840	761,412	783,073	877,526	767,348	758,041	749,364	-7.13%
YoY %	-11.90%	-2.77%	-10.76%	14.36%	1.23%	1.16%	-	-
Horiz. %	89.52%	101.61%	104.50%	117.10%	102.40%	101.16%	100.00%	-
NOSH	670,840	675,370	691,333	766,666	671,052	672,738	660,000	1.09%
YoY %	-0.67%	-2.31%	-9.83%	14.25%	-0.25%	1.93%	-	-
Horiz. %	101.64%	102.33%	104.75%	116.16%	101.67%	101.93%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	17.24%	7.59%	4.97%	3.52%	6.67%	-46.67%	-54.14%	-
YoY %	127.14%	52.72%	41.19%	-47.23%	114.29%	13.80%	-	-
Horiz. %	-31.84%	-14.02%	-9.18%	-6.50%	-12.32%	86.20%	100.00%	-
ROE	3.49%	1.19%	0.91%	0.86%	1.82%	-9.16%	-8.97%	-
YoY %	193.28%	30.77%	5.81%	-52.75%	119.87%	-2.12%	-	-
Horiz. %	-38.91%	-13.27%	-10.14%	-9.59%	-20.29%	102.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	21.21	16.93	19.21	19.31	23.92	23.59	20.30	2.97%
YoY %	25.28%	-11.87%	-0.52%	-19.27%	1.40%	16.21%	-	-
Horiz. %	104.48%	83.40%	94.63%	95.12%	117.83%	116.21%	100.00%	-
EPS	3.49	1.35	1.03	0.98	2.08	-10.33	-10.18	-
YoY %	158.52%	31.07%	5.10%	-52.88%	120.14%	-1.47%	-	-
Horiz. %	-34.28%	-13.26%	-10.12%	-9.63%	-20.43%	101.47%	100.00%	-
DPS	2.00	1.99	1.94	1.75	2.00	2.00	2.03	-0.99%
YoY %	0.50%	2.58%	10.86%	-12.50%	0.00%	-1.48%	-	-
Horiz. %	98.52%	98.03%	95.57%	86.21%	98.52%	98.52%	100.00%	-
NAPS	1.00	1.1274	1.1327	1.1446	1.1435	1.1268	1.1354	-8.13%
YoY %	-11.30%	-0.47%	-1.04%	0.10%	1.48%	-0.76%	-	-
Horiz. %	88.07%	99.30%	99.76%	100.81%	100.71%	99.24%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 766,666
RPS	20.31	16.32	18.96	21.14	22.92	22.66	19.13	4.08%
YoY %	24.45%	-13.92%	-10.31%	-7.77%	1.15%	18.45%	-	-
Horiz. %	106.17%	85.31%	99.11%	110.51%	119.81%	118.45%	100.00%	-
EPS	3.34	1.30	1.01	1.07	2.00	-9.92	-9.59	-
YoY %	156.92%	28.71%	-5.61%	-46.50%	120.16%	-3.44%	-	-
Horiz. %	-34.83%	-13.56%	-10.53%	-11.16%	-20.86%	103.44%	100.00%	-
DPS	1.92	1.92	1.92	1.92	1.92	1.91	1.91	0.34%
YoY %	0.00%	0.00%	0.00%	0.00%	0.52%	0.00%	-	-
Horiz. %	100.52%	100.52%	100.52%	100.52%	100.52%	100.00%	100.00%	-
NAPS	0.9577	1.087	1.1179	1.2528	1.0955	1.0822	1.0698	-7.13%
YoY %	-11.90%	-2.76%	-10.77%	14.36%	1.23%	1.16%	-	-
Horiz. %	89.52%	101.61%	104.50%	117.11%	102.40%	101.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-33.46%	20.74%	28.15%	29.26%	-11.69%	-2.84%	-	-
Horiz. %	114.19%	171.62%	142.14%	110.92%	85.81%	97.16%	100.00%	-
P/EPS	31.82	98.76	121.87	100.10	45.13	-10.17	-9.14	-
YoY %	-67.78%	-18.96%	21.75%	121.80%	543.76%	-11.27%	-	-
Horiz. %	-348.14%	-1,080.53%	-1,333.37%	-1,095.19%	-493.76%	111.27%	100.00%	-
EY	3.14	1.01	0.82	1.00	2.22	-9.83	-10.95	-
YoY %	210.89%	23.17%	-18.00%	-54.95%	122.58%	10.23%	-	-
Horiz. %	-28.68%	-9.22%	-7.49%	-9.13%	-20.27%	89.77%	100.00%	-
DY	1.80	1.49	1.55	1.79	2.13	1.90	2.18	-12.01%
YoY %	20.81%	-3.87%	-13.41%	-15.96%	12.11%	-12.84%	-	-
Horiz. %	82.57%	68.35%	71.10%	82.11%	97.71%	87.16%	100.00%	-
P/NAPS	1.11	1.18	1.10	0.86	0.82	0.93	0.82	22.43%
YoY %	-5.93%	7.27%	27.91%	4.88%	-11.83%	13.41%	-	-
Horiz. %	135.37%	143.90%	134.15%	104.88%	100.00%	113.41%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-49.09%	-2.91%	26.16%	62.86%	-15.94%	-13.91%	-	-
Horiz. %	73.50%	144.36%	148.68%	117.86%	72.37%	86.09%	100.00%	-
P/EPS	23.79	96.53	148.19	123.59	44.17	-10.46	-10.61	-
YoY %	-75.35%	-34.86%	19.90%	179.81%	522.28%	1.41%	-	-
Horiz. %	-224.22%	-909.80%	-1,396.70%	-1,164.84%	-416.31%	98.59%	100.00%	-
EY	4.20	1.04	0.67	0.81	2.26	-9.56	-9.43	-
YoY %	303.85%	55.22%	-17.28%	-64.16%	123.64%	-1.38%	-	-
Horiz. %	-44.54%	-11.03%	-7.10%	-8.59%	-23.97%	101.38%	100.00%	-
DY	2.41	1.53	1.28	1.45	2.17	1.85	1.88	18.06%
YoY %	57.52%	19.53%	-11.72%	-33.18%	17.30%	-1.60%	-	-
Horiz. %	128.19%	81.38%	68.09%	77.13%	115.43%	98.40%	100.00%	-
P/NAPS	0.83	1.15	1.34	1.06	0.80	0.96	0.95	-8.63%
YoY %	-27.83%	-14.18%	26.42%	32.50%	-16.67%	1.05%	-	-
Horiz. %	87.37%	121.05%	141.05%	111.58%	84.21%	101.05%	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