[GUOCO] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 3.35%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 148,045 106,489 102,050 158,254 132,880 138,377 184,501 -3.60%
PBT 1,846 -63,530 43,670 66,822 63,770 15,649 38,196 -39.63%
Tax 3,367 -3,315 -2,677 -2,954 2,401 -2,295 -2,720 -
NP 5,213 -66,845 40,993 63,868 66,171 13,354 35,476 -27.34%
-
NP to SH 7,506 -62,764 39,604 49,816 49,999 13,095 35,476 -22.79%
-
Tax Rate -182.39% - 6.13% 4.42% -3.77% 14.67% 7.12% -
Total Cost 142,832 173,334 61,057 94,386 66,709 125,023 149,025 -0.70%
-
Net Worth 877,526 774,136 848,602 819,579 780,323 753,899 743,834 2.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,421 13,402 13,388 13,408 13,943 7,032 5,061 17.64%
Div Payout % 178.80% 0.00% 33.81% 26.92% 27.89% 53.70% 14.27% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 877,526 774,136 848,602 819,579 780,323 753,899 743,834 2.79%
NOSH 766,666 668,800 670,196 673,000 672,692 698,055 695,172 1.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.52% -62.77% 40.17% 40.36% 49.80% 9.65% 19.23% -
ROE 0.86% -8.11% 4.67% 6.08% 6.41% 1.74% 4.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.31 15.92 15.23 23.51 19.75 19.82 26.54 -5.16%
EPS 0.98 -9.38 5.91 7.40 7.43 1.88 5.10 -24.02%
DPS 1.75 2.00 2.00 2.00 2.07 1.00 0.73 15.67%
NAPS 1.1446 1.1575 1.2662 1.2178 1.16 1.08 1.07 1.12%
Adjusted Per Share Value based on latest NOSH - 673,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.14 15.20 14.57 22.59 18.97 19.76 26.34 -3.59%
EPS 1.07 -8.96 5.65 7.11 7.14 1.87 5.06 -22.80%
DPS 1.92 1.91 1.91 1.91 1.99 1.00 0.72 17.75%
NAPS 1.2528 1.1052 1.2115 1.1701 1.114 1.0763 1.0619 2.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.98 1.14 1.23 3.00 0.78 0.62 0.53 -
P/RPS 5.08 7.16 8.08 12.76 3.95 3.13 2.00 16.79%
P/EPS 100.10 -12.15 20.81 40.53 10.49 33.05 10.39 45.84%
EY 1.00 -8.23 4.80 2.47 9.53 3.03 9.63 -31.42%
DY 1.79 1.75 1.63 0.67 2.66 1.61 1.37 4.55%
P/NAPS 0.86 0.98 0.97 2.46 0.67 0.57 0.50 9.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 13/10/10 14/10/09 15/10/08 18/10/07 18/10/06 25/10/05 11/01/05 -
Price 1.21 1.15 1.04 3.08 0.78 0.62 0.57 -
P/RPS 6.27 7.22 6.83 13.10 3.95 3.13 2.15 19.51%
P/EPS 123.59 -12.25 17.60 41.61 10.49 33.05 11.17 49.24%
EY 0.81 -8.16 5.68 2.40 9.53 3.03 8.95 -32.98%
DY 1.45 1.74 1.92 0.65 2.66 1.61 1.28 2.09%
P/NAPS 1.06 0.99 0.82 2.53 0.67 0.57 0.53 12.24%

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