[GUOCO] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -936.01%
YoY- -260.14%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 116,328 141,480 160,521 82,011 120,127 145,984 130,964 -1.95%
PBT 28,988 27,694 10,371 -67,695 46,216 63,466 64,998 -12.58%
Tax 12 -1,863 322 -1,207 -3,139 -1,569 1,754 -56.39%
NP 29,000 25,831 10,693 -68,902 43,077 61,897 66,752 -12.96%
-
NP to SH 26,534 24,701 13,964 -66,045 41,243 49,489 50,763 -10.23%
-
Tax Rate -0.04% 6.73% -3.10% - 6.79% 2.47% -2.70% -
Total Cost 87,328 115,649 149,828 150,913 77,050 84,087 64,212 5.25%
-
Net Worth 762,584 816,443 767,684 770,301 843,606 811,405 801,888 -0.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,401 13,395 13,426 13,396 13,390 13,411 13,945 -0.66%
Div Payout % 50.51% 54.23% 96.15% 0.00% 32.47% 27.10% 27.47% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 762,584 816,443 767,684 770,301 843,606 811,405 801,888 -0.83%
NOSH 670,050 669,765 671,346 669,827 669,529 670,582 697,293 -0.66%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.93% 18.26% 6.66% -84.02% 35.86% 42.40% 50.97% -
ROE 3.48% 3.03% 1.82% -8.57% 4.89% 6.10% 6.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.36 21.12 23.91 12.24 17.94 21.77 18.78 -1.30%
EPS 3.96 3.69 2.08 -9.86 6.16 7.38 7.28 -9.64%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.1381 1.219 1.1435 1.15 1.26 1.21 1.15 -0.17%
Adjusted Per Share Value based on latest NOSH - 670,121
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.61 20.20 22.92 11.71 17.15 20.84 18.70 -1.95%
EPS 3.79 3.53 1.99 -9.43 5.89 7.07 7.25 -10.23%
DPS 1.91 1.91 1.92 1.91 1.91 1.91 1.99 -0.68%
NAPS 1.0887 1.1656 1.096 1.0997 1.2044 1.1584 1.1448 -0.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.81 1.11 0.94 1.07 1.35 3.20 0.77 -
P/RPS 4.67 5.25 3.93 8.74 7.52 14.70 4.10 2.19%
P/EPS 20.45 30.10 45.19 -10.85 21.92 43.36 10.58 11.59%
EY 4.89 3.32 2.21 -9.21 4.56 2.31 9.45 -10.39%
DY 2.47 1.80 2.13 1.87 1.48 0.62 2.60 -0.85%
P/NAPS 0.71 0.91 0.82 0.93 1.07 2.64 0.67 0.97%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 22/08/11 20/08/10 21/08/09 20/08/08 17/08/07 18/08/06 -
Price 0.79 0.83 0.92 1.21 1.20 2.40 0.79 -
P/RPS 4.55 3.93 3.85 9.88 6.69 11.02 4.21 1.30%
P/EPS 19.95 22.51 44.23 -12.27 19.48 32.52 10.85 10.67%
EY 5.01 4.44 2.26 -8.15 5.13 3.08 9.22 -9.65%
DY 2.53 2.41 2.17 1.65 1.67 0.83 2.53 0.00%
P/NAPS 0.69 0.68 0.80 1.05 0.95 1.98 0.69 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