[GUOCO] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

29-Jan-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -2.65%

YoY- -11.92%

Quarter Report

GLM - 2nd Quarter (31 Dec 2007).pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	102,050	120,127	124,337	140,695	158,254	145,984	136,918	-17.75%
YoY %	-15.05%	-3.39%	-11.63%	-11.10%	8.41%	6.62%	-	-
Horiz. %	74.53%	87.74%	90.81%	102.76%	115.58%	106.62%	100.00%	-
PBT	43,670	44,526	56,901	64,044	66,822	63,465	78,413	-32.23%
YoY %	-1.92%	-21.75%	-11.15%	-4.16%	5.29%	-19.06%	-	-
Horiz. %	55.69%	56.78%	72.57%	81.68%	85.22%	80.94%	100.00%	-
Tax	-2,677	-3,139	-2,354	-2,109	-2,954	-1,569	-422	241.53%
YoY %	14.72%	-33.35%	-11.62%	28.61%	-88.27%	-271.80%	-	-
Horiz. %	634.36%	743.84%	557.82%	499.76%	700.00%	371.80%	100.00%	-
NP	40,993	41,387	54,547	61,935	63,868	61,896	77,991	-34.79%
YoY %	-0.95%	-24.13%	-11.93%	-3.03%	3.19%	-20.64%	-	-
Horiz. %	52.56%	53.07%	69.94%	79.41%	81.89%	79.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,604	39,551	41,923	48,497	49,816	48,200	61,809	-25.61%
YoY %	0.13%	-5.66%	-13.56%	-2.65%	3.35%	-22.02%	-	-
Horiz. %	64.07%	63.99%	67.83%	78.46%	80.60%	77.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.13%	7.05%	4.14%	3.29%	4.42%	2.47%	0.54%	-
YoY %	-13.05%	70.29%	25.84%	-25.57%	78.95%	357.41%	-	-
Horiz. %	1,135.19%	1,305.56%	766.67%	609.26%	818.52%	457.41%	100.00%	-
Total Cost	61,057	78,740	69,790	78,760	94,386	84,088	58,927	2.38%
YoY %	-22.46%	12.82%	-11.39%	-16.56%	12.25%	42.70%	-	-
Horiz. %	103.61%	133.62%	118.43%	133.66%	160.17%	142.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	848,602	843,489	812,090	808,052	819,579	670,432	783,899	5.41%
YoY %	0.61%	3.87%	0.50%	-1.41%	22.25%	-14.47%	-	-
Horiz. %	108.25%	107.60%	103.60%	103.08%	104.55%	85.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	13,388	13,388	13,408	13,408	13,408	13,408	13,943	-2.66%
YoY %	0.00%	-0.15%	0.00%	0.00%	0.00%	-3.84%	-	-
Horiz. %	96.02%	96.02%	96.16%	96.16%	96.16%	96.16%	100.00%	-
Div Payout %	33.81%	33.85%	31.98%	27.65%	26.92%	27.82%	22.56%	-
YoY %	-0.12%	5.85%	15.66%	2.71%	-3.24%	23.32%	-	-
Horiz. %	149.87%	150.04%	141.76%	122.56%	119.33%	123.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	848,602	843,489	812,090	808,052	819,579	670,432	783,899	5.41%
YoY %	0.61%	3.87%	0.50%	-1.41%	22.25%	-14.47%	-	-
Horiz. %	108.25%	107.60%	103.60%	103.08%	104.55%	85.53%	100.00%	-
NOSH	670,196	669,436	667,837	666,875	673,000	670,432	669,999	0.01%
YoY %	0.11%	0.24%	0.14%	-0.91%	0.38%	0.06%	-	-
Horiz. %	100.03%	99.92%	99.68%	99.53%	100.45%	100.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	40.17%	34.45%	43.87%	44.02%	40.36%	42.40%	56.96%	-
YoY %	16.60%	-21.47%	-0.34%	9.07%	-4.81%	-25.56%	-	-
Horiz. %	70.52%	60.48%	77.02%	77.28%	70.86%	74.44%	100.00%	-
ROE	4.67%	4.69%	5.16%	6.00%	6.08%	7.19%	7.88%	-
YoY %	-0.43%	-9.11%	-14.00%	-1.32%	-15.44%	-8.76%	-	-
Horiz. %	59.26%	59.52%	65.48%	76.14%	77.16%	91.24%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	15.23	17.94	18.62	21.10	23.51	21.77	20.44	-17.76%
YoY %	-15.11%	-3.65%	-11.75%	-10.25%	7.99%	6.51%	-	-
Horiz. %	74.51%	87.77%	91.10%	103.23%	115.02%	106.51%	100.00%	-
EPS	5.91	5.91	6.28	7.27	7.40	7.19	9.23	-25.65%
YoY %	0.00%	-5.89%	-13.62%	-1.76%	2.92%	-22.10%	-	-
Horiz. %	64.03%	64.03%	68.04%	78.76%	80.17%	77.90%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.08	-2.57%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-3.85%	-	-
Horiz. %	96.15%	96.15%	96.15%	96.15%	96.15%	96.15%	100.00%	-
NAPS	1.2662	1.26	1.216	1.2117	1.2178	1.00	1.17	5.39%
YoY %	0.49%	3.62%	0.35%	-0.50%	21.78%	-14.53%	-	-
Horiz. %	108.22%	107.69%	103.93%	103.56%	104.09%	85.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 666,875
RPS	14.57	17.15	17.75	20.09	22.59	20.84	19.55	-17.75%
YoY %	-15.04%	-3.38%	-11.65%	-11.07%	8.40%	6.60%	-	-
Horiz. %	74.53%	87.72%	90.79%	102.76%	115.55%	106.60%	100.00%	-
EPS	5.65	5.65	5.99	6.92	7.11	6.88	8.82	-25.62%
YoY %	0.00%	-5.68%	-13.44%	-2.67%	3.34%	-22.00%	-	-
Horiz. %	64.06%	64.06%	67.91%	78.46%	80.61%	78.00%	100.00%	-
DPS	1.91	1.91	1.91	1.91	1.91	1.91	1.99	-2.69%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-4.02%	-	-
Horiz. %	95.98%	95.98%	95.98%	95.98%	95.98%	95.98%	100.00%	-
NAPS	1.2115	1.2042	1.1594	1.1536	1.1701	0.9571	1.1191	5.41%
YoY %	0.61%	3.86%	0.50%	-1.41%	22.25%	-14.48%	-	-
Horiz. %	108.26%	107.60%	103.60%	103.08%	104.56%	85.52%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.23	1.35	1.74	2.94	3.00	3.20	1.68	-
P/RPS	8.08	7.52	9.35	13.94	12.76	14.70	8.22	-1.13%
YoY %	7.45%	-19.57%	-32.93%	9.25%	-13.20%	78.83%	-	-
Horiz. %	98.30%	91.48%	113.75%	169.59%	155.23%	178.83%	100.00%	-
P/EPS	20.81	22.85	27.72	40.43	40.53	44.51	18.21	9.27%
YoY %	-8.93%	-17.57%	-31.44%	-0.25%	-8.94%	144.43%	-	-
Horiz. %	114.28%	125.48%	152.22%	222.02%	222.57%	244.43%	100.00%	-
EY	4.80	4.38	3.61	2.47	2.47	2.25	5.49	-8.54%
YoY %	9.59%	21.33%	46.15%	0.00%	9.78%	-59.02%	-	-
Horiz. %	87.43%	79.78%	65.76%	44.99%	44.99%	40.98%	100.00%	-
DY	1.63	1.48	1.15	0.68	0.67	0.62	1.24	19.93%
YoY %	10.14%	28.70%	69.12%	1.49%	8.06%	-50.00%	-	-
Horiz. %	131.45%	119.35%	92.74%	54.84%	54.03%	50.00%	100.00%	-
P/NAPS	0.97	1.07	1.43	2.43	2.46	3.20	1.44	-23.10%
YoY %	-9.35%	-25.17%	-41.15%	-1.22%	-23.13%	122.22%	-	-
Horiz. %	67.36%	74.31%	99.31%	168.75%	170.83%	222.22%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	15/10/08	20/08/08	18/04/08	29/01/08	18/10/07	17/08/07	25/04/07	-
Price	1.04	1.20	1.60	2.63	3.08	2.40	1.74	-
P/RPS	6.83	6.69	8.59	12.47	13.10	11.02	8.51	-13.60%
YoY %	2.09%	-22.12%	-31.11%	-4.81%	18.87%	29.49%	-	-
Horiz. %	80.26%	78.61%	100.94%	146.53%	153.94%	129.49%	100.00%	-
P/EPS	17.60	20.31	25.49	36.16	41.61	33.38	18.86	-4.49%
YoY %	-13.34%	-20.32%	-29.51%	-13.10%	24.66%	76.99%	-	-
Horiz. %	93.32%	107.69%	135.15%	191.73%	220.63%	176.99%	100.00%	-
EY	5.68	4.92	3.92	2.77	2.40	3.00	5.30	4.71%
YoY %	15.45%	25.51%	41.52%	15.42%	-20.00%	-43.40%	-	-
Horiz. %	107.17%	92.83%	73.96%	52.26%	45.28%	56.60%	100.00%	-
DY	1.92	1.67	1.25	0.76	0.65	0.83	1.20	36.68%
YoY %	14.97%	33.60%	64.47%	16.92%	-21.69%	-30.83%	-	-
Horiz. %	160.00%	139.17%	104.17%	63.33%	54.17%	69.17%	100.00%	-
P/NAPS	0.82	0.95	1.32	2.17	2.53	2.40	1.49	-32.77%
YoY %	-13.68%	-28.03%	-39.17%	-14.23%	5.42%	61.07%	-	-
Horiz. %	55.03%	63.76%	88.59%	145.64%	169.80%	161.07%	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