[GUOCO] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 320.77%

YoY- 121.14%

Quarter Report

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	263,257	116,328	141,480	160,521	82,011	120,127	145,984	10.31%
YoY %	126.31%	-17.78%	-11.86%	95.73%	-31.73%	-17.71%	-	-
Horiz. %	180.33%	79.69%	96.91%	109.96%	56.18%	82.29%	100.00%	-
PBT	52,378	28,988	27,694	10,371	-67,695	46,216	63,466	-3.14%
YoY %	80.69%	4.67%	167.03%	115.32%	-246.48%	-27.18%	-	-
Horiz. %	82.53%	45.67%	43.64%	16.34%	-106.66%	72.82%	100.00%	-
Tax	-5,092	12	-1,863	322	-1,207	-3,139	-1,569	21.65%
YoY %	-42,533.33%	100.64%	-678.57%	126.68%	61.55%	-100.06%	-	-
Horiz. %	324.54%	-0.76%	118.74%	-20.52%	76.93%	200.06%	100.00%	-
NP	47,286	29,000	25,831	10,693	-68,902	43,077	61,897	-4.38%
YoY %	63.06%	12.27%	141.57%	115.52%	-259.95%	-30.41%	-	-
Horiz. %	76.39%	46.85%	41.73%	17.28%	-111.32%	69.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,969	26,534	24,701	13,964	-66,045	41,243	49,489	-2.70%
YoY %	58.17%	7.42%	76.89%	121.14%	-260.14%	-16.66%	-	-
Horiz. %	84.80%	53.62%	49.91%	28.22%	-133.45%	83.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.72%	-0.04%	6.73%	-3.10%	-	6.79%	2.47%	-
YoY %	24,400.00%	-100.59%	317.10%	0.00%	-	174.90%	-	-
Horiz. %	393.52%	-1.62%	272.47%	-125.51%	-	274.90%	100.00%	-
Total Cost	215,971	87,328	115,649	149,828	150,913	77,050	84,087	17.00%
YoY %	147.31%	-24.49%	-22.81%	-0.72%	95.86%	-8.37%	-	-
Horiz. %	256.84%	103.85%	137.53%	178.18%	179.47%	91.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	806,112	762,584	816,443	767,684	770,301	843,606	811,405	-0.10%
YoY %	5.71%	-6.60%	6.35%	-0.34%	-8.69%	3.97%	-	-
Horiz. %	99.35%	93.98%	100.62%	94.61%	94.93%	103.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	13,387	13,401	13,395	13,426	13,396	13,390	13,411	-0.02%
YoY %	-0.10%	0.04%	-0.23%	0.22%	0.04%	-0.16%	-	-
Horiz. %	99.82%	99.93%	99.88%	100.11%	99.89%	99.84%	100.00%	-
Div Payout %	31.90%	50.51%	54.23%	96.15%	0.00%	32.47%	27.10%	-
YoY %	-36.84%	-6.86%	-43.60%	0.00%	0.00%	19.82%	-	-
Horiz. %	117.71%	186.38%	200.11%	354.80%	0.00%	119.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	806,112	762,584	816,443	767,684	770,301	843,606	811,405	-0.10%
YoY %	5.71%	-6.60%	6.35%	-0.34%	-8.69%	3.97%	-	-
Horiz. %	99.35%	93.98%	100.62%	94.61%	94.93%	103.97%	100.00%	-
NOSH	669,362	670,050	669,765	671,346	669,827	669,529	670,582	-0.03%
YoY %	-0.10%	0.04%	-0.24%	0.23%	0.04%	-0.16%	-	-
Horiz. %	99.82%	99.92%	99.88%	100.11%	99.89%	99.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	17.96%	24.93%	18.26%	6.66%	-84.02%	35.86%	42.40%	-
YoY %	-27.96%	36.53%	174.17%	107.93%	-334.30%	-15.42%	-	-
Horiz. %	42.36%	58.80%	43.07%	15.71%	-198.16%	84.58%	100.00%	-
ROE	5.21%	3.48%	3.03%	1.82%	-8.57%	4.89%	6.10%	-
YoY %	49.71%	14.85%	66.48%	121.24%	-275.26%	-19.84%	-	-
Horiz. %	85.41%	57.05%	49.67%	29.84%	-140.49%	80.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	39.33	17.36	21.12	23.91	12.24	17.94	21.77	10.34%
YoY %	126.56%	-17.80%	-11.67%	95.34%	-31.77%	-17.59%	-	-
Horiz. %	180.66%	79.74%	97.01%	109.83%	56.22%	82.41%	100.00%	-
EPS	6.27	3.96	3.69	2.08	-9.86	6.16	7.38	-2.67%
YoY %	58.33%	7.32%	77.40%	121.10%	-260.06%	-16.53%	-	-
Horiz. %	84.96%	53.66%	50.00%	28.18%	-133.60%	83.47%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2043	1.1381	1.219	1.1435	1.15	1.26	1.21	-0.07%
YoY %	5.82%	-6.64%	6.60%	-0.57%	-8.73%	4.13%	-	-
Horiz. %	99.53%	94.06%	100.74%	94.50%	95.04%	104.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 671,052
RPS	37.58	16.61	20.20	22.92	11.71	17.15	20.84	10.31%
YoY %	126.25%	-17.77%	-11.87%	95.73%	-31.72%	-17.71%	-	-
Horiz. %	180.33%	79.70%	96.93%	109.98%	56.19%	82.29%	100.00%	-
EPS	5.99	3.79	3.53	1.99	-9.43	5.89	7.07	-2.72%
YoY %	58.05%	7.37%	77.39%	121.10%	-260.10%	-16.69%	-	-
Horiz. %	84.72%	53.61%	49.93%	28.15%	-133.38%	83.31%	100.00%	-
DPS	1.91	1.91	1.91	1.92	1.91	1.91	1.91	0.00%
YoY %	0.00%	0.00%	-0.52%	0.52%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.52%	100.00%	100.00%	100.00%	-
NAPS	1.1508	1.0887	1.1656	1.096	1.0997	1.2044	1.1584	-0.10%
YoY %	5.70%	-6.60%	6.35%	-0.34%	-8.69%	3.97%	-	-
Horiz. %	99.34%	93.98%	100.62%	94.61%	94.93%	103.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.19	0.81	1.11	0.94	1.07	1.35	3.20	-
P/RPS	3.03	4.67	5.25	3.93	8.74	7.52	14.70	-23.12%
YoY %	-35.12%	-11.05%	33.59%	-55.03%	16.22%	-48.84%	-	-
Horiz. %	20.61%	31.77%	35.71%	26.73%	59.46%	51.16%	100.00%	-
P/EPS	18.98	20.45	30.10	45.19	-10.85	21.92	43.36	-12.85%
YoY %	-7.19%	-32.06%	-33.39%	516.50%	-149.50%	-49.45%	-	-
Horiz. %	43.77%	47.16%	69.42%	104.22%	-25.02%	50.55%	100.00%	-
EY	5.27	4.89	3.32	2.21	-9.21	4.56	2.31	14.72%
YoY %	7.77%	47.29%	50.23%	124.00%	-301.97%	97.40%	-	-
Horiz. %	228.14%	211.69%	143.72%	95.67%	-398.70%	197.40%	100.00%	-
DY	1.68	2.47	1.80	2.13	1.87	1.48	0.62	18.05%
YoY %	-31.98%	37.22%	-15.49%	13.90%	26.35%	138.71%	-	-
Horiz. %	270.97%	398.39%	290.32%	343.55%	301.61%	238.71%	100.00%	-
P/NAPS	0.99	0.71	0.91	0.82	0.93	1.07	2.64	-15.06%
YoY %	39.44%	-21.98%	10.98%	-11.83%	-13.08%	-59.47%	-	-
Horiz. %	37.50%	26.89%	34.47%	31.06%	35.23%	40.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	23/08/12	22/08/11	20/08/10	21/08/09	20/08/08	17/08/07	-
Price	1.14	0.79	0.83	0.92	1.21	1.20	2.40	-
P/RPS	2.90	4.55	3.93	3.85	9.88	6.69	11.02	-19.93%
YoY %	-36.26%	15.78%	2.08%	-61.03%	47.68%	-39.29%	-	-
Horiz. %	26.32%	41.29%	35.66%	34.94%	89.66%	60.71%	100.00%	-
P/EPS	18.18	19.95	22.51	44.23	-12.27	19.48	32.52	-9.22%
YoY %	-8.87%	-11.37%	-49.11%	460.47%	-162.99%	-40.10%	-	-
Horiz. %	55.90%	61.35%	69.22%	136.01%	-37.73%	59.90%	100.00%	-
EY	5.50	5.01	4.44	2.26	-8.15	5.13	3.08	10.13%
YoY %	9.78%	12.84%	96.46%	127.73%	-258.87%	66.56%	-	-
Horiz. %	178.57%	162.66%	144.16%	73.38%	-264.61%	166.56%	100.00%	-
DY	1.75	2.53	2.41	2.17	1.65	1.67	0.83	13.22%
YoY %	-30.83%	4.98%	11.06%	31.52%	-1.20%	101.20%	-	-
Horiz. %	210.84%	304.82%	290.36%	261.45%	198.80%	201.20%	100.00%	-
P/NAPS	0.95	0.69	0.68	0.80	1.05	0.95	1.98	-11.51%
YoY %	37.68%	1.47%	-15.00%	-23.81%	10.53%	-52.02%	-	-
Horiz. %	47.98%	34.85%	34.34%	40.40%	53.03%	47.98%	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