[GUOCO] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
14-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 140.58%
YoY- 96.05%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 151,960 110,184 121,112 171,016 73,108 145,416 96,336 7.88%
PBT 19,796 668 1,020 35,172 18,512 21,936 8,508 15.09%
Tax -2,024 1,324 424 -11,756 -3,324 -5,172 368 -
NP 17,772 1,992 1,444 23,416 15,188 16,764 8,876 12.25%
-
NP to SH 15,600 1,552 920 26,804 13,672 13,460 6,996 14.28%
-
Tax Rate 10.22% -198.20% -41.57% 33.42% 17.96% 23.58% -4.33% -
Total Cost 134,188 108,192 119,668 147,600 57,920 128,652 87,460 7.38%
-
Net Worth 773,679 685,000 877,526 774,136 848,602 819,579 780,323 -0.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 773,679 685,000 877,526 774,136 848,602 819,579 780,323 -0.14%
NOSH 672,413 685,000 766,666 668,800 670,196 673,000 672,692 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.70% 1.81% 1.19% 13.69% 20.77% 11.53% 9.21% -
ROE 2.02% 0.23% 0.10% 3.46% 1.61% 1.64% 0.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.60 16.09 15.80 25.57 10.91 21.61 14.32 7.89%
EPS 2.32 0.24 0.12 4.00 2.04 2.00 1.04 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1506 1.00 1.1446 1.1575 1.2662 1.2178 1.16 -0.13%
Adjusted Per Share Value based on latest NOSH - 668,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.69 15.73 17.29 24.41 10.44 20.76 13.75 7.88%
EPS 2.23 0.22 0.13 3.83 1.95 1.92 1.00 14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1045 0.9779 1.2528 1.1052 1.2115 1.1701 1.114 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.78 0.80 0.98 1.14 1.23 3.00 0.78 -
P/RPS 3.45 4.97 6.20 4.46 11.28 13.88 5.45 -7.33%
P/EPS 33.62 353.09 816.67 28.44 60.29 150.00 75.00 -12.50%
EY 2.97 0.28 0.12 3.52 1.66 0.67 1.33 14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.86 0.98 0.97 2.46 0.67 0.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 10/10/12 11/10/11 13/10/10 14/10/09 15/10/08 18/10/07 18/10/06 -
Price 0.80 0.85 1.21 1.15 1.04 3.08 0.78 -
P/RPS 3.54 5.28 7.66 4.50 9.53 14.25 5.45 -6.93%
P/EPS 34.48 375.16 1,008.33 28.69 50.98 154.00 75.00 -12.13%
EY 2.90 0.27 0.10 3.49 1.96 0.65 1.33 13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 1.06 0.99 0.82 2.53 0.67 0.73%

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