[GUOCO] YoY 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- 303.06%

YoY- 115.94%

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
Quarter Result
Revenue	74,793	39,027	58,005	30,025	28,201	39,520	43,730	9.34%
YoY %	91.64%	-32.72%	93.19%	6.47%	-28.64%	-9.63%	-	-
Horiz. %	171.03%	89.25%	132.64%	68.66%	64.49%	90.37%	100.00%	-
PBT	18,402	28,662	27,432	7,314	-75,643	28,377	40,752	-12.39%
YoY %	-35.80%	4.48%	275.06%	109.67%	-366.56%	-30.37%	-	-
Horiz. %	45.16%	70.33%	67.31%	17.95%	-185.62%	69.63%	100.00%	-
Tax	-2,889	587	-1,314	2,941	1,126	-489	296	-
YoY %	-592.16%	144.67%	-144.68%	161.19%	330.27%	-265.20%	-	-
Horiz. %	-976.01%	198.31%	-443.92%	993.58%	380.41%	-165.20%	100.00%	-
NP	15,513	29,249	26,118	10,255	-74,517	27,888	41,048	-14.95%
YoY %	-46.96%	11.99%	154.69%	113.76%	-367.20%	-32.06%	-	-
Horiz. %	37.79%	71.26%	63.63%	24.98%	-181.54%	67.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,144	28,349	25,784	11,475	-71,971	27,313	29,685	-11.61%
YoY %	-50.11%	9.95%	124.70%	115.94%	-363.50%	-7.99%	-	-
Horiz. %	47.65%	95.50%	86.86%	38.66%	-242.45%	92.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.70%	-2.05%	4.79%	-40.21%	-	1.72%	-0.73%	-
YoY %	865.85%	-142.80%	111.91%	0.00%	-	335.62%	-	-
Horiz. %	-2,150.68%	280.82%	-656.16%	5,508.22%	-	-235.62%	100.00%	-
Total Cost	59,280	9,778	31,887	19,770	102,718	11,632	2,682	67.44%
YoY %	506.26%	-69.34%	61.29%	-80.75%	783.06%	333.71%	-	-
Horiz. %	2,210.29%	364.58%	1,188.93%	737.14%	3,829.90%	433.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	807,280	762,742	670,840	767,348	770,639	843,489	670,432	3.14%
YoY %	5.84%	13.70%	-12.58%	-0.43%	-8.64%	25.81%	-	-
Horiz. %	120.41%	113.77%	100.06%	114.46%	114.95%	125.81%	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	13,406	13,403	13,416	13,421	13,402	13,388	13,408	-0.00%
YoY %	0.02%	-0.10%	-0.04%	0.14%	0.10%	-0.15%	-	-
Horiz. %	99.99%	99.96%	100.06%	100.10%	99.96%	99.85%	100.00%	-
Div Payout %	94.79%	47.28%	52.04%	116.96%	0.00%	49.02%	45.17%	-
YoY %	100.49%	-9.15%	-55.51%	0.00%	0.00%	8.52%	-	-
Horiz. %	209.85%	104.67%	115.21%	258.93%	0.00%	108.52%	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	807,280	762,742	670,840	767,348	770,639	843,489	670,432	3.14%
YoY %	5.84%	13.70%	-12.58%	-0.43%	-8.64%	25.81%	-	-
Horiz. %	120.41%	113.77%	100.06%	114.46%	114.95%	125.81%	100.00%	-
NOSH	670,331	670,189	670,840	671,052	670,121	669,436	670,432	-0.00%
YoY %	0.02%	-0.10%	-0.03%	0.14%	0.10%	-0.15%	-	-
Horiz. %	99.98%	99.96%	100.06%	100.09%	99.95%	99.85%	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	20.74%	74.95%	45.03%	34.15%	-264.24%	70.57%	93.87%	-
YoY %	-72.33%	66.44%	31.86%	112.92%	-474.44%	-24.82%	-	-
Horiz. %	22.09%	79.84%	47.97%	36.38%	-281.50%	75.18%	100.00%	-
ROE	1.75%	3.72%	3.84%	1.50%	-9.34%	3.24%	4.43%	-
YoY %	-52.96%	-3.12%	156.00%	116.06%	-388.27%	-26.86%	-	-
Horiz. %	39.50%	83.97%	86.68%	33.86%	-210.84%	73.14%	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	11.16	5.82	8.65	4.47	4.21	5.90	6.52	9.36%
YoY %	91.75%	-32.72%	93.51%	6.18%	-28.64%	-9.51%	-	-
Horiz. %	171.17%	89.26%	132.67%	68.56%	64.57%	90.49%	100.00%	-
EPS	2.11	4.23	3.85	1.71	-10.74	4.08	4.43	-11.61%
YoY %	-50.12%	9.87%	125.15%	115.92%	-363.24%	-7.90%	-	-
Horiz. %	47.63%	95.49%	86.91%	38.60%	-242.44%	92.10%	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	1.00	1.1435	1.15	1.26	1.00	3.14%
YoY %	5.82%	13.81%	-12.55%	-0.57%	-8.73%	26.00%	-	-
Horiz. %	120.43%	113.81%	100.00%	114.35%	115.00%	126.00%	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	10.68	5.57	8.28	4.29	4.03	5.64	6.24	9.36%
YoY %	91.74%	-32.73%	93.01%	6.45%	-28.55%	-9.62%	-	-
Horiz. %	171.15%	89.26%	132.69%	68.75%	64.58%	90.38%	100.00%	-
EPS	2.02	4.05	3.68	1.64	-10.27	3.90	4.24	-11.61%
YoY %	-50.12%	10.05%	124.39%	115.97%	-363.33%	-8.02%	-	-
Horiz. %	47.64%	95.52%	86.79%	38.68%	-242.22%	91.98%	100.00%	-
DPS	1.91	1.91	1.92	1.92	1.91	1.91	1.91	0.00%
YoY %	0.00%	-0.52%	0.00%	0.52%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.52%	100.52%	100.00%	100.00%	100.00%	-
NAPS	1.1525	1.0889	0.9577	1.0955	1.1002	1.2042	0.9571	3.14%
YoY %	5.84%	13.70%	-12.58%	-0.43%	-8.64%	25.82%	-	-
Horiz. %	120.42%	113.77%	100.06%	114.46%	114.95%	125.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
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	10.67	13.91	12.84	21.01	25.43	22.87	49.06	-22.43%
YoY %	-23.29%	8.33%	-38.89%	-17.38%	11.19%	-53.38%	-	-
Horiz. %	21.75%	28.35%	26.17%	42.83%	51.83%	46.62%	100.00%	-
P/EPS	56.40	19.15	28.88	54.97	-9.96	33.09	72.27	-4.04%
YoY %	194.52%	-33.69%	-47.46%	651.91%	-130.10%	-54.21%	-	-
Horiz. %	78.04%	26.50%	39.96%	76.06%	-13.78%	45.79%	100.00%	-
EY	1.77	5.22	3.46	1.82	-10.04	3.02	1.38	4.23%
YoY %	-66.09%	50.87%	90.11%	118.13%	-432.45%	118.84%	-	-
Horiz. %	128.26%	378.26%	250.72%	131.88%	-727.54%	218.84%	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	1.11	0.82	0.93	1.07	3.20	-17.74%
YoY %	39.44%	-36.04%	35.37%	-11.83%	-13.08%	-66.56%	-	-
Horiz. %	30.94%	22.19%	34.69%	25.62%	29.06%	33.44%	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	10.22	13.57	9.60	20.56	28.75	20.33	36.79	-19.20%
YoY %	-24.69%	41.35%	-53.31%	-28.49%	41.42%	-44.74%	-	-
Horiz. %	27.78%	36.89%	26.09%	55.88%	78.15%	55.26%	100.00%	-
P/EPS	54.03	18.68	21.59	53.80	-11.27	29.41	54.20	-0.05%
YoY %	189.24%	-13.48%	-59.87%	577.37%	-138.32%	-45.74%	-	-
Horiz. %	99.69%	34.46%	39.83%	99.26%	-20.79%	54.26%	100.00%	-
EY	1.85	5.35	4.63	1.86	-8.88	3.40	1.84	0.09%
YoY %	-65.42%	15.55%	148.92%	120.95%	-361.18%	84.78%	-	-
Horiz. %	100.54%	290.76%	251.63%	101.09%	-482.61%	184.78%	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	0.83	0.80	1.05	0.95	2.40	-14.30%
YoY %	37.68%	-16.87%	3.75%	-23.81%	10.53%	-60.42%	-	-
Horiz. %	39.58%	28.75%	34.58%	33.33%	43.75%	39.58%	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