[GUOCO] QoQ TTM Result on 31-Dec-2010 [#2]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

19-Jan-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- -5.53%

YoY- 110.55%

Quarter Report

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	139,563	142,295	114,315	132,780	148,045	160,521	158,697	-8.20%
YoY %	-1.92%	24.48%	-13.91%	-10.31%	-7.77%	1.15%	-	-
Horiz. %	87.94%	89.66%	72.03%	83.67%	93.29%	101.15%	100.00%	-
PBT	25,878	25,966	5,848	2,961	1,846	10,384	-72,573	-
YoY %	-0.34%	344.02%	97.50%	60.40%	-82.22%	114.31%	-	-
Horiz. %	-35.66%	-35.78%	-8.06%	-4.08%	-2.54%	-14.31%	100.00%	-
Tax	-1,207	-1,432	2,823	3,639	3,367	322	-1,493	-13.20%
YoY %	15.71%	-150.73%	-22.42%	8.08%	945.65%	121.57%	-	-
Horiz. %	80.84%	95.91%	-189.08%	-243.74%	-225.52%	-21.57%	100.00%	-
NP	24,671	24,534	8,671	6,600	5,213	10,706	-74,066	-
YoY %	0.56%	182.94%	31.38%	26.61%	-51.31%	114.45%	-	-
Horiz. %	-33.31%	-33.12%	-11.71%	-8.91%	-7.04%	-14.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,562	23,404	9,095	7,091	7,506	13,977	-69,469	-
YoY %	0.68%	157.33%	28.26%	-5.53%	-46.30%	120.12%	-	-
Horiz. %	-33.92%	-33.69%	-13.09%	-10.21%	-10.80%	-20.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.66%	5.51%	-48.27%	-122.90%	-182.39%	-3.10%	-	-
YoY %	-15.43%	111.41%	60.72%	32.62%	-5,783.55%	0.00%	-	-
Horiz. %	-150.32%	-177.74%	1,557.10%	3,964.52%	5,883.55%	100.00%	-	-
Total Cost	114,892	117,761	105,644	126,180	142,832	149,815	232,763	-37.51%
YoY %	-2.44%	11.47%	-16.28%	-11.66%	-4.66%	-35.64%	-	-
Horiz. %	49.36%	50.59%	45.39%	54.21%	61.36%	64.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	685,000	670,840	761,412	783,073	877,526	767,348	758,041	-6.52%
YoY %	2.11%	-11.90%	-2.77%	-10.76%	14.36%	1.23%	-	-
Horiz. %	90.36%	88.50%	100.44%	103.30%	115.76%	101.23%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	13,416	13,416	13,421	13,421	13,421	13,421	13,402	0.06%
YoY %	0.00%	-0.04%	0.00%	0.00%	0.00%	0.14%	-	-
Horiz. %	100.10%	100.10%	100.14%	100.14%	100.14%	100.14%	100.00%	-
Div Payout %	56.94%	57.33%	147.57%	189.27%	178.80%	96.02%	0.00%	-
YoY %	-0.68%	-61.15%	-22.03%	5.86%	86.21%	0.00%	-	-
Horiz. %	59.30%	59.71%	153.69%	197.12%	186.21%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	685,000	670,840	761,412	783,073	877,526	767,348	758,041	-6.52%
YoY %	2.11%	-11.90%	-2.77%	-10.76%	14.36%	1.23%	-	-
Horiz. %	90.36%	88.50%	100.44%	103.30%	115.76%	101.23%	100.00%	-
NOSH	685,000	670,840	675,370	691,333	766,666	671,052	672,738	1.21%
YoY %	2.11%	-0.67%	-2.31%	-9.83%	14.25%	-0.25%	-	-
Horiz. %	101.82%	99.72%	100.39%	102.76%	113.96%	99.75%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	17.68%	17.24%	7.59%	4.97%	3.52%	6.67%	-46.67%	-
YoY %	2.55%	127.14%	52.72%	41.19%	-47.23%	114.29%	-	-
Horiz. %	-37.88%	-36.94%	-16.26%	-10.65%	-7.54%	-14.29%	100.00%	-
ROE	3.44%	3.49%	1.19%	0.91%	0.86%	1.82%	-9.16%	-
YoY %	-1.43%	193.28%	30.77%	5.81%	-52.75%	119.87%	-	-
Horiz. %	-37.55%	-38.10%	-12.99%	-9.93%	-9.39%	-19.87%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	20.37	21.21	16.93	19.21	19.31	23.92	23.59	-9.31%
YoY %	-3.96%	25.28%	-11.87%	-0.52%	-19.27%	1.40%	-	-
Horiz. %	86.35%	89.91%	71.77%	81.43%	81.86%	101.40%	100.00%	-
EPS	3.44	3.49	1.35	1.03	0.98	2.08	-10.33	-
YoY %	-1.43%	158.52%	31.07%	5.10%	-52.88%	120.14%	-	-
Horiz. %	-33.30%	-33.79%	-13.07%	-9.97%	-9.49%	-20.14%	100.00%	-
DPS	1.96	2.00	1.99	1.94	1.75	2.00	2.00	-1.33%
YoY %	-2.00%	0.50%	2.58%	10.86%	-12.50%	0.00%	-	-
Horiz. %	98.00%	100.00%	99.50%	97.00%	87.50%	100.00%	100.00%	-
NAPS	1.00	1.00	1.1274	1.1327	1.1446	1.1435	1.1268	-7.64%
YoY %	0.00%	-11.30%	-0.47%	-1.04%	0.10%	1.48%	-	-
Horiz. %	88.75%	88.75%	100.05%	100.52%	101.58%	101.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 691,333
RPS	19.92	20.31	16.32	18.96	21.14	22.92	22.66	-8.22%
YoY %	-1.92%	24.45%	-13.92%	-10.31%	-7.77%	1.15%	-	-
Horiz. %	87.91%	89.63%	72.02%	83.67%	93.29%	101.15%	100.00%	-
EPS	3.36	3.34	1.30	1.01	1.07	2.00	-9.92	-
YoY %	0.60%	156.92%	28.71%	-5.61%	-46.50%	120.16%	-	-
Horiz. %	-33.87%	-33.67%	-13.10%	-10.18%	-10.79%	-20.16%	100.00%	-
DPS	1.92	1.92	1.92	1.92	1.92	1.92	1.91	0.34%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.52%	-	-
Horiz. %	100.52%	100.52%	100.52%	100.52%	100.52%	100.52%	100.00%	-
NAPS	0.9779	0.9577	1.087	1.1179	1.2528	1.0955	1.0822	-6.52%
YoY %	2.11%	-11.90%	-2.76%	-10.77%	14.36%	1.23%	-	-
Horiz. %	90.36%	88.50%	100.44%	103.30%	115.76%	101.23%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.80	1.11	1.33	1.25	0.98	0.94	1.05	-
P/RPS	3.93	5.23	7.86	6.51	5.08	3.93	4.45	-7.94%
YoY %	-24.86%	-33.46%	20.74%	28.15%	29.26%	-11.69%	-	-
Horiz. %	88.31%	117.53%	176.63%	146.29%	114.16%	88.31%	100.00%	-
P/EPS	23.26	31.82	98.76	121.87	100.10	45.13	-10.17	-
YoY %	-26.90%	-67.78%	-18.96%	21.75%	121.80%	543.76%	-	-
Horiz. %	-228.71%	-312.88%	-971.09%	-1,198.33%	-984.27%	-443.76%	100.00%	-
EY	4.30	3.14	1.01	0.82	1.00	2.22	-9.83	-
YoY %	36.94%	210.89%	23.17%	-18.00%	-54.95%	122.58%	-	-
Horiz. %	-43.74%	-31.94%	-10.27%	-8.34%	-10.17%	-22.58%	100.00%	-
DY	2.45	1.80	1.49	1.55	1.79	2.13	1.90	18.45%
YoY %	36.11%	20.81%	-3.87%	-13.41%	-15.96%	12.11%	-	-
Horiz. %	128.95%	94.74%	78.42%	81.58%	94.21%	112.11%	100.00%	-
P/NAPS	0.80	1.11	1.18	1.10	0.86	0.82	0.93	-9.54%
YoY %	-27.93%	-5.93%	7.27%	27.91%	4.88%	-11.83%	-	-
Horiz. %	86.02%	119.35%	126.88%	118.28%	92.47%	88.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	11/10/11	22/08/11	13/04/11	19/01/11	13/10/10	20/08/10	19/04/10	-
Price	0.85	0.83	1.30	1.52	1.21	0.92	1.08	-
P/RPS	4.17	3.91	7.68	7.91	6.27	3.85	4.58	-6.05%
YoY %	6.65%	-49.09%	-2.91%	26.16%	62.86%	-15.94%	-	-
Horiz. %	91.05%	85.37%	167.69%	172.71%	136.90%	84.06%	100.00%	-
P/EPS	24.71	23.79	96.53	148.19	123.59	44.17	-10.46	-
YoY %	3.87%	-75.35%	-34.86%	19.90%	179.81%	522.28%	-	-
Horiz. %	-236.23%	-227.44%	-922.85%	-1,416.73%	-1,181.55%	-422.28%	100.00%	-
EY	4.05	4.20	1.04	0.67	0.81	2.26	-9.56	-
YoY %	-3.57%	303.85%	55.22%	-17.28%	-64.16%	123.64%	-	-
Horiz. %	-42.36%	-43.93%	-10.88%	-7.01%	-8.47%	-23.64%	100.00%	-
DY	2.30	2.41	1.53	1.28	1.45	2.17	1.85	15.60%
YoY %	-4.56%	57.52%	19.53%	-11.72%	-33.18%	17.30%	-	-
Horiz. %	124.32%	130.27%	82.70%	69.19%	78.38%	117.30%	100.00%	-
P/NAPS	0.85	0.83	1.15	1.34	1.06	0.80	0.96	-7.78%
YoY %	2.41%	-27.83%	-14.18%	26.42%	32.50%	-16.67%	-	-
Horiz. %	88.54%	86.46%	119.79%	139.58%	110.42%	83.33%	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