[GUOCO] YoY TTM Result on 30-Jun-2007 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -22.02%

YoY- -5.05%

Quarter Report

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	160,521	82,012	120,127	145,984	130,964	146,280	199,791	-3.58%
YoY %	95.73%	-31.73%	-17.71%	11.47%	-10.47%	-26.78%	-	-
Horiz. %	80.34%	41.05%	60.13%	73.07%	65.55%	73.22%	100.00%	-
PBT	10,384	-67,695	44,526	63,465	64,998	15,857	36,957	-19.06%
YoY %	115.34%	-252.03%	-29.84%	-2.36%	309.90%	-57.09%	-	-
Horiz. %	28.10%	-183.17%	120.48%	171.73%	175.87%	42.91%	100.00%	-
Tax	322	-1,207	-3,139	-1,569	1,754	-3,287	-3,106	-
YoY %	126.68%	61.55%	-100.06%	-189.45%	153.36%	-5.83%	-	-
Horiz. %	-10.37%	38.86%	101.06%	50.52%	-56.47%	105.83%	100.00%	-
NP	10,706	-68,902	41,387	61,896	66,752	12,570	33,851	-17.45%
YoY %	115.54%	-266.48%	-33.13%	-7.27%	431.04%	-62.87%	-	-
Horiz. %	31.63%	-203.54%	122.26%	182.85%	197.19%	37.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,977	-66,047	39,551	48,200	50,763	12,598	33,851	-13.70%
YoY %	121.16%	-266.99%	-17.94%	-5.05%	302.94%	-62.78%	-	-
Horiz. %	41.29%	-195.11%	116.84%	142.39%	149.96%	37.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.10%	-	7.05%	2.47%	-2.70%	20.73%	8.40%	-
YoY %	0.00%	-	185.43%	191.48%	-113.02%	146.79%	-	-
Horiz. %	-36.90%	-	83.93%	29.40%	-32.14%	246.79%	100.00%	-
Total Cost	149,815	150,914	78,740	84,088	64,212	133,710	165,940	-1.68%
YoY %	-0.73%	91.66%	-6.36%	30.95%	-51.98%	-19.42%	-	-
Horiz. %	90.28%	90.94%	47.45%	50.67%	38.70%	80.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	767,348	770,639	843,489	670,432	801,740	752,445	745,091	0.49%
YoY %	-0.43%	-8.64%	25.81%	-16.38%	6.55%	0.99%	-	-
Horiz. %	102.99%	103.43%	113.21%	89.98%	107.60%	100.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,421	13,402	13,388	13,408	13,943	7,032	5,061	17.64%
YoY %	0.14%	0.10%	-0.15%	-3.84%	98.28%	38.94%	-	-
Horiz. %	265.18%	264.81%	264.53%	264.93%	275.50%	138.94%	100.00%	-
Div Payout %	96.02%	0.00%	33.85%	27.82%	27.47%	55.82%	14.95%	-
YoY %	0.00%	0.00%	21.68%	1.27%	-50.79%	273.38%	-	-
Horiz. %	642.27%	0.00%	226.42%	186.09%	183.75%	373.38%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	767,348	770,639	843,489	670,432	801,740	752,445	745,091	0.49%
YoY %	-0.43%	-8.64%	25.81%	-16.38%	6.55%	0.99%	-	-
Horiz. %	102.99%	103.43%	113.21%	89.98%	107.60%	100.99%	100.00%	-
NOSH	671,052	670,121	669,436	670,432	697,165	703,220	702,916	-0.76%
YoY %	0.14%	0.10%	-0.15%	-3.83%	-0.86%	0.04%	-	-
Horiz. %	95.47%	95.33%	95.24%	95.38%	99.18%	100.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	6.67%	-84.01%	34.45%	42.40%	50.97%	8.59%	16.94%	-
YoY %	107.94%	-343.86%	-18.75%	-16.81%	493.36%	-49.29%	-	-
Horiz. %	39.37%	-495.93%	203.36%	250.30%	300.89%	50.71%	100.00%	-
ROE	1.82%	-8.57%	4.69%	7.19%	6.33%	1.67%	4.54%	-
YoY %	121.24%	-282.73%	-34.77%	13.59%	279.04%	-63.22%	-	-
Horiz. %	40.09%	-188.77%	103.30%	158.37%	139.43%	36.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	23.92	12.24	17.94	21.77	18.79	20.80	28.42	-2.83%
YoY %	95.42%	-31.77%	-17.59%	15.86%	-9.66%	-26.81%	-	-
Horiz. %	84.17%	43.07%	63.12%	76.60%	66.12%	73.19%	100.00%	-
EPS	2.08	-9.86	5.91	7.19	7.28	1.79	4.82	-13.06%
YoY %	121.10%	-266.84%	-17.80%	-1.24%	306.70%	-62.86%	-	-
Horiz. %	43.15%	-204.56%	122.61%	149.17%	151.04%	37.14%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	1.00	0.72	18.55%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	38.89%	-	-
Horiz. %	277.78%	277.78%	277.78%	277.78%	277.78%	138.89%	100.00%	-
NAPS	1.1435	1.15	1.26	1.00	1.15	1.07	1.06	1.27%
YoY %	-0.57%	-8.73%	26.00%	-13.04%	7.48%	0.94%	-	-
Horiz. %	107.88%	108.49%	118.87%	94.34%	108.49%	100.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 670,432
RPS	22.92	11.71	17.15	20.84	18.70	20.88	28.52	-3.57%
YoY %	95.73%	-31.72%	-17.71%	11.44%	-10.44%	-26.79%	-	-
Horiz. %	80.36%	41.06%	60.13%	73.07%	65.57%	73.21%	100.00%	-
EPS	2.00	-9.43	5.65	6.88	7.25	1.80	4.83	-13.66%
YoY %	121.21%	-266.90%	-17.88%	-5.10%	302.78%	-62.73%	-	-
Horiz. %	41.41%	-195.24%	116.98%	142.44%	150.10%	37.27%	100.00%	-
DPS	1.92	1.91	1.91	1.91	1.99	1.00	0.72	17.75%
YoY %	0.52%	0.00%	0.00%	-4.02%	99.00%	38.89%	-	-
Horiz. %	266.67%	265.28%	265.28%	265.28%	276.39%	138.89%	100.00%	-
NAPS	1.0955	1.1002	1.2042	0.9571	1.1446	1.0742	1.0637	0.49%
YoY %	-0.43%	-8.64%	25.82%	-16.38%	6.55%	0.99%	-	-
Horiz. %	102.99%	103.43%	113.21%	89.98%	107.61%	100.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.94	1.07	1.35	3.20	0.77	0.59	0.50	-
P/RPS	3.93	8.74	7.52	14.70	4.10	2.84	1.76	14.31%
YoY %	-55.03%	16.22%	-48.84%	258.54%	44.37%	61.36%	-	-
Horiz. %	223.30%	496.59%	427.27%	835.23%	232.95%	161.36%	100.00%	-
P/EPS	45.13	-10.86	22.85	44.51	10.57	32.93	10.38	27.74%
YoY %	515.56%	-147.53%	-48.66%	321.10%	-67.90%	217.24%	-	-
Horiz. %	434.78%	-104.62%	220.13%	428.81%	101.83%	317.24%	100.00%	-
EY	2.22	-9.21	4.38	2.25	9.46	3.04	9.63	-21.68%
YoY %	124.10%	-310.27%	94.67%	-76.22%	211.18%	-68.43%	-	-
Horiz. %	23.05%	-95.64%	45.48%	23.36%	98.23%	31.57%	100.00%	-
DY	2.13	1.87	1.48	0.62	2.60	1.69	1.44	6.73%
YoY %	13.90%	26.35%	138.71%	-76.15%	53.85%	17.36%	-	-
Horiz. %	147.92%	129.86%	102.78%	43.06%	180.56%	117.36%	100.00%	-
P/NAPS	0.82	0.93	1.07	3.20	0.67	0.55	0.47	9.71%
YoY %	-11.83%	-13.08%	-66.56%	377.61%	21.82%	17.02%	-	-
Horiz. %	174.47%	197.87%	227.66%	680.85%	142.55%	117.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	21/08/09	20/08/08	17/08/07	18/08/06	17/08/05	23/08/04	-
Price	0.92	1.21	1.20	2.40	0.79	0.61	0.51	-
P/RPS	3.85	9.89	6.69	11.02	4.21	2.93	1.79	13.60%
YoY %	-61.07%	47.83%	-39.29%	161.76%	43.69%	63.69%	-	-
Horiz. %	215.08%	552.51%	373.74%	615.64%	235.20%	163.69%	100.00%	-
P/EPS	44.17	-12.28	20.31	33.38	10.85	34.05	10.59	26.86%
YoY %	459.69%	-160.46%	-39.16%	207.65%	-68.14%	221.53%	-	-
Horiz. %	417.09%	-115.96%	191.78%	315.20%	102.46%	321.53%	100.00%	-
EY	2.26	-8.15	4.92	3.00	9.22	2.94	9.44	-21.19%
YoY %	127.73%	-265.65%	64.00%	-67.46%	213.61%	-68.86%	-	-
Horiz. %	23.94%	-86.33%	52.12%	31.78%	97.67%	31.14%	100.00%	-
DY	2.17	1.65	1.67	0.83	2.53	1.64	1.41	7.44%
YoY %	31.52%	-1.20%	101.20%	-67.19%	54.27%	16.31%	-	-
Horiz. %	153.90%	117.02%	118.44%	58.87%	179.43%	116.31%	100.00%	-
P/NAPS	0.80	1.05	0.95	2.40	0.69	0.57	0.48	8.88%
YoY %	-23.81%	10.53%	-60.42%	247.83%	21.05%	18.75%	-	-
Horiz. %	166.67%	218.75%	197.92%	500.00%	143.75%	118.75%	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