[GUOCO] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -39.27%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 164,872 110,670 120,670 176,152 72,160 116,502 127,080 4.43%
PBT 46,690 2,202 3,442 18,260 22,378 24,920 23,762 11.90%
Tax -3,238 842 1,020 -5,614 -2,402 -2,496 -1,418 14.73%
NP 43,452 3,044 4,462 12,646 19,976 22,424 22,344 11.71%
-
NP to SH 38,064 980 2,534 16,278 18,582 19,536 18,940 12.32%
-
Tax Rate 6.94% -38.24% -29.63% 30.74% 10.73% 10.02% 5.97% -
Total Cost 121,420 107,626 116,208 163,506 52,184 94,078 104,736 2.49%
-
Net Worth 779,373 627,999 755,332 763,720 842,205 810,677 779,092 0.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 779,373 627,999 755,332 763,720 842,205 810,677 779,092 0.00%
NOSH 670,140 627,999 666,842 672,644 668,417 669,041 671,631 -0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.35% 2.75% 3.70% 7.18% 27.68% 19.25% 17.58% -
ROE 4.88% 0.16% 0.34% 2.13% 2.21% 2.41% 2.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.60 17.62 18.10 26.19 10.80 17.41 18.92 4.46%
EPS 5.68 0.14 0.38 2.42 2.78 2.92 2.82 12.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.163 1.00 1.1327 1.1354 1.26 1.2117 1.16 0.04%
Adjusted Per Share Value based on latest NOSH - 660,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.54 15.80 17.23 25.15 10.30 16.63 18.14 4.43%
EPS 5.43 0.14 0.36 2.32 2.65 2.79 2.70 12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1127 0.8966 1.0783 1.0903 1.2024 1.1574 1.1123 0.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.78 0.83 1.25 0.93 0.90 2.94 1.05 -
P/RPS 3.17 4.71 6.91 3.55 8.34 16.88 5.55 -8.90%
P/EPS 13.73 531.88 328.95 38.43 32.37 100.68 37.23 -15.30%
EY 7.28 0.19 0.30 2.60 3.09 0.99 2.69 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.10 0.82 0.71 2.43 0.91 -4.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 29/01/08 31/01/07 -
Price 0.82 0.88 1.52 1.08 0.95 2.63 1.38 -
P/RPS 3.33 4.99 8.40 4.12 8.80 15.10 7.29 -12.23%
P/EPS 14.44 563.92 400.00 44.63 34.17 90.07 48.94 -18.39%
EY 6.93 0.18 0.25 2.24 2.93 1.11 2.04 22.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 1.34 0.95 0.75 2.17 1.19 -8.24%

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