[GUOCO] YoY Annual (Unaudited) Result on 30-Jun-2008 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

20-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

YoY- -16.66%

Quarter Report

GLM - 4th Quarter (30.06.08).pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annual (Unaudited) Result
Revenue	141,480	160,521	82,011	120,127	145,984	130,964	146,280	-0.55%
YoY %	-11.86%	95.73%	-31.73%	-17.71%	11.47%	-10.47%	-	-
Horiz. %	96.72%	109.74%	56.06%	82.12%	99.80%	89.53%	100.00%	-
PBT	27,694	10,371	-67,695	46,216	63,466	64,998	15,857	9.73%
YoY %	167.03%	115.32%	-246.48%	-27.18%	-2.36%	309.90%	-	-
Horiz. %	174.65%	65.40%	-426.91%	291.45%	400.24%	409.90%	100.00%	-
Tax	-1,863	322	-1,207	-3,139	-1,569	1,754	-1,337	5.68%
YoY %	-678.57%	126.68%	61.55%	-100.06%	-189.45%	231.19%	-	-
Horiz. %	139.34%	-24.08%	90.28%	234.78%	117.35%	-131.19%	100.00%	-
NP	25,831	10,693	-68,902	43,077	61,897	66,752	14,520	10.07%
YoY %	141.57%	115.52%	-259.95%	-30.41%	-7.27%	359.72%	-	-
Horiz. %	177.90%	73.64%	-474.53%	296.67%	426.29%	459.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,701	13,964	-66,045	41,243	49,489	50,763	12,598	11.86%
YoY %	76.89%	121.14%	-260.14%	-16.66%	-2.51%	302.94%	-	-
Horiz. %	196.07%	110.84%	-524.25%	327.38%	392.83%	402.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.73%	-3.10%	-	6.79%	2.47%	-2.70%	8.43%	-
YoY %	317.10%	0.00%	-	174.90%	191.48%	-132.03%	-	-
Horiz. %	79.83%	-36.77%	-	80.55%	29.30%	-32.03%	100.00%	-
Total Cost	115,649	149,828	150,913	77,050	84,087	64,212	131,760	-2.14%
YoY %	-22.81%	-0.72%	95.86%	-8.37%	30.95%	-51.27%	-	-
Horiz. %	87.77%	113.71%	114.54%	58.48%	63.82%	48.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	816,443	767,684	770,301	843,606	811,405	801,888	748,881	1.44%
YoY %	6.35%	-0.34%	-8.69%	3.97%	1.19%	7.08%	-	-
Horiz. %	109.02%	102.51%	102.86%	112.65%	108.35%	107.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	13,395	13,426	13,396	13,390	13,411	13,945	6,998	11.42%
YoY %	-0.23%	0.22%	0.04%	-0.16%	-3.83%	99.27%	-	-
Horiz. %	191.41%	191.85%	191.43%	191.34%	191.64%	199.27%	100.00%	-
Div Payout %	54.23%	96.15%	0.00%	32.47%	27.10%	27.47%	55.56%	-
YoY %	-43.60%	0.00%	0.00%	19.82%	-1.35%	-50.56%	-	-
Horiz. %	97.61%	173.06%	0.00%	58.44%	48.78%	49.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	816,443	767,684	770,301	843,606	811,405	801,888	748,881	1.44%
YoY %	6.35%	-0.34%	-8.69%	3.97%	1.19%	7.08%	-	-
Horiz. %	109.02%	102.51%	102.86%	112.65%	108.35%	107.08%	100.00%	-
NOSH	669,765	671,346	669,827	669,529	670,582	697,293	699,888	-0.73%
YoY %	-0.24%	0.23%	0.04%	-0.16%	-3.83%	-0.37%	-	-
Horiz. %	95.70%	95.92%	95.70%	95.66%	95.81%	99.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	18.26%	6.66%	-84.02%	35.86%	42.40%	50.97%	9.93%	-
YoY %	174.17%	107.93%	-334.30%	-15.42%	-16.81%	413.29%	-	-
Horiz. %	183.89%	67.07%	-846.12%	361.13%	426.99%	513.29%	100.00%	-
ROE	3.03%	1.82%	-8.57%	4.89%	6.10%	6.33%	1.68%	-
YoY %	66.48%	121.24%	-275.26%	-19.84%	-3.63%	276.79%	-	-
Horiz. %	180.36%	108.33%	-510.12%	291.07%	363.10%	376.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	21.12	23.91	12.24	17.94	21.77	18.78	20.90	0.17%
YoY %	-11.67%	95.34%	-31.77%	-17.59%	15.92%	-10.14%	-	-
Horiz. %	101.05%	114.40%	58.56%	85.84%	104.16%	89.86%	100.00%	-
EPS	3.69	2.08	-9.86	6.16	7.38	7.28	1.80	12.70%
YoY %	77.40%	121.10%	-260.06%	-16.53%	1.37%	304.44%	-	-
Horiz. %	205.00%	115.56%	-547.78%	342.22%	410.00%	404.44%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	1.00	12.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	1.219	1.1435	1.15	1.26	1.21	1.15	1.07	2.19%
YoY %	6.60%	-0.57%	-8.73%	4.13%	5.22%	7.48%	-	-
Horiz. %	113.93%	106.87%	107.48%	117.76%	113.08%	107.48%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 669,436
RPS	20.20	22.92	11.71	17.15	20.84	18.70	20.88	-0.55%
YoY %	-11.87%	95.73%	-31.72%	-17.71%	11.44%	-10.44%	-	-
Horiz. %	96.74%	109.77%	56.08%	82.14%	99.81%	89.56%	100.00%	-
EPS	3.53	1.99	-9.43	5.89	7.07	7.25	1.80	11.87%
YoY %	77.39%	121.10%	-260.10%	-16.69%	-2.48%	302.78%	-	-
Horiz. %	196.11%	110.56%	-523.89%	327.22%	392.78%	402.78%	100.00%	-
DPS	1.91	1.92	1.91	1.91	1.91	1.99	1.00	11.38%
YoY %	-0.52%	0.52%	0.00%	0.00%	-4.02%	99.00%	-	-
Horiz. %	191.00%	192.00%	191.00%	191.00%	191.00%	199.00%	100.00%	-
NAPS	1.1656	1.096	1.0997	1.2044	1.1584	1.1448	1.0691	1.45%
YoY %	6.35%	-0.34%	-8.69%	3.97%	1.19%	7.08%	-	-
Horiz. %	109.03%	102.52%	102.86%	112.66%	108.35%	107.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.11	0.94	1.07	1.35	3.20	0.77	0.59	-
P/RPS	5.25	3.93	8.74	7.52	14.70	4.10	2.82	10.90%
YoY %	33.59%	-55.03%	16.22%	-48.84%	258.54%	45.39%	-	-
Horiz. %	186.17%	139.36%	309.93%	266.67%	521.28%	145.39%	100.00%	-
P/EPS	30.10	45.19	-10.85	21.92	43.36	10.58	32.78	-1.41%
YoY %	-33.39%	516.50%	-149.50%	-49.45%	309.83%	-67.72%	-	-
Horiz. %	91.82%	137.86%	-33.10%	66.87%	132.28%	32.28%	100.00%	-
EY	3.32	2.21	-9.21	4.56	2.31	9.45	3.05	1.42%
YoY %	50.23%	124.00%	-301.97%	97.40%	-75.56%	209.84%	-	-
Horiz. %	108.85%	72.46%	-301.97%	149.51%	75.74%	309.84%	100.00%	-
DY	1.80	2.13	1.87	1.48	0.62	2.60	1.69	1.05%
YoY %	-15.49%	13.90%	26.35%	138.71%	-76.15%	53.85%	-	-
Horiz. %	106.51%	126.04%	110.65%	87.57%	36.69%	153.85%	100.00%	-
P/NAPS	0.91	0.82	0.93	1.07	2.64	0.67	0.55	8.75%
YoY %	10.98%	-11.83%	-13.08%	-59.47%	294.03%	21.82%	-	-
Horiz. %	165.45%	149.09%	169.09%	194.55%	480.00%	121.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	20/08/10	21/08/09	20/08/08	17/08/07	18/08/06	17/08/05	-
Price	0.83	0.92	1.21	1.20	2.40	0.79	0.61	-
P/RPS	3.93	3.85	9.88	6.69	11.02	4.21	2.92	5.07%
YoY %	2.08%	-61.03%	47.68%	-39.29%	161.76%	44.18%	-	-
Horiz. %	134.59%	131.85%	338.36%	229.11%	377.40%	144.18%	100.00%	-
P/EPS	22.51	44.23	-12.27	19.48	32.52	10.85	33.89	-6.58%
YoY %	-49.11%	460.47%	-162.99%	-40.10%	199.72%	-67.98%	-	-
Horiz. %	66.42%	130.51%	-36.21%	57.48%	95.96%	32.02%	100.00%	-
EY	4.44	2.26	-8.15	5.13	3.08	9.22	2.95	7.04%
YoY %	96.46%	127.73%	-258.87%	66.56%	-66.59%	212.54%	-	-
Horiz. %	150.51%	76.61%	-276.27%	173.90%	104.41%	312.54%	100.00%	-
DY	2.41	2.17	1.65	1.67	0.83	2.53	1.64	6.62%
YoY %	11.06%	31.52%	-1.20%	101.20%	-67.19%	54.27%	-	-
Horiz. %	146.95%	132.32%	100.61%	101.83%	50.61%	154.27%	100.00%	-
P/NAPS	0.68	0.80	1.05	0.95	1.98	0.69	0.57	2.98%
YoY %	-15.00%	-23.81%	10.53%	-52.02%	186.96%	21.05%	-	-
Horiz. %	119.30%	140.35%	184.21%	166.67%	347.37%	121.05%	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