[GUOCO] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -14.94%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 134,008 106,489 82,012 93,331 97,956 102,050 120,127 7.54%
PBT -69,740 -63,530 -67,695 36,325 43,255 43,670 44,526 -
Tax -2,813 -3,315 -1,207 -2,822 -3,091 -2,677 -3,139 -7.03%
NP -72,553 -66,845 -68,902 33,503 40,164 40,993 41,387 -
-
NP to SH -67,185 -62,764 -66,047 33,237 39,075 39,604 39,551 -
-
Tax Rate - - - 7.77% 7.15% 6.13% 7.05% -
Total Cost 206,561 173,334 150,914 59,828 57,792 61,057 78,740 89.87%
-
Net Worth 749,364 774,136 770,639 845,049 840,906 848,602 843,489 -7.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,402 13,402 13,402 13,388 13,388 13,388 13,388 0.06%
Div Payout % 0.00% 0.00% 0.00% 40.28% 34.26% 33.81% 33.85% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 749,364 774,136 770,639 845,049 840,906 848,602 843,489 -7.56%
NOSH 660,000 668,800 670,121 673,400 667,386 670,196 669,436 -0.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -54.14% -62.77% -84.01% 35.90% 41.00% 40.17% 34.45% -
ROE -8.97% -8.11% -8.57% 3.93% 4.65% 4.67% 4.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.30 15.92 12.24 13.86 14.68 15.23 17.94 8.56%
EPS -10.18 -9.38 -9.86 4.94 5.85 5.91 5.91 -
DPS 2.03 2.00 2.00 2.00 2.00 2.00 2.00 0.99%
NAPS 1.1354 1.1575 1.15 1.2549 1.26 1.2662 1.26 -6.68%
Adjusted Per Share Value based on latest NOSH - 673,400
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.13 15.20 11.71 13.32 13.98 14.57 17.15 7.53%
EPS -9.59 -8.96 -9.43 4.75 5.58 5.65 5.65 -
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 1.0698 1.1052 1.1002 1.2064 1.2005 1.2115 1.2042 -7.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 1.14 1.07 0.72 0.90 1.23 1.35 -
P/RPS 4.58 7.16 8.74 5.19 6.13 8.08 7.52 -28.08%
P/EPS -9.14 -12.15 -10.86 14.59 15.37 20.81 22.85 -
EY -10.95 -8.23 -9.21 6.86 6.51 4.80 4.38 -
DY 2.18 1.75 1.87 2.78 2.22 1.63 1.48 29.36%
P/NAPS 0.82 0.98 0.93 0.57 0.71 0.97 1.07 -16.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 15/10/08 20/08/08 -
Price 1.08 1.15 1.21 0.85 0.95 1.04 1.20 -
P/RPS 5.32 7.22 9.89 6.13 6.47 6.83 6.69 -14.13%
P/EPS -10.61 -12.25 -12.28 17.22 16.23 17.60 20.31 -
EY -9.43 -8.16 -8.15 5.81 6.16 5.68 4.92 -
DY 1.88 1.74 1.65 2.35 2.11 1.92 1.67 8.19%
P/NAPS 0.95 0.99 1.05 0.68 0.75 0.82 0.95 0.00%

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
Post a Comment