[GUOCO] YoY TTM 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- 4.97%
YoY- -258.48%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 126,772 139,563 148,045 106,489 102,050 158,254 132,880 -0.78%
PBT 33,770 25,878 1,846 -63,530 43,670 66,822 63,770 -10.04%
Tax -825 -1,207 3,367 -3,315 -2,677 -2,954 2,401 -
NP 32,945 24,671 5,213 -66,845 40,993 63,868 66,171 -10.96%
-
NP to SH 30,046 23,562 7,506 -62,764 39,604 49,816 49,999 -8.13%
-
Tax Rate 2.44% 4.66% -182.39% - 6.13% 4.42% -3.77% -
Total Cost 93,827 114,892 142,832 173,334 61,057 94,386 66,709 5.84%
-
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 13,403 13,416 13,421 13,402 13,388 13,408 13,943 -0.65%
Div Payout % 44.61% 56.94% 178.80% 0.00% 33.81% 26.92% 27.89% -
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 25.99% 17.68% 3.52% -62.77% 40.17% 40.36% 49.80% -
ROE 3.88% 3.44% 0.86% -8.11% 4.67% 6.08% 6.41% -
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 18.85 20.37 19.31 15.92 15.23 23.51 19.75 -0.77%
EPS 4.47 3.44 0.98 -9.38 5.91 7.40 7.43 -8.11%
DPS 1.99 1.96 1.75 2.00 2.00 2.00 2.07 -0.65%
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 18.10 19.92 21.14 15.20 14.57 22.59 18.97 -0.77%
EPS 4.29 3.36 1.07 -8.96 5.65 7.11 7.14 -8.13%
DPS 1.91 1.92 1.92 1.91 1.91 1.91 1.99 -0.68%
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 4.14 3.93 5.08 7.16 8.08 12.76 3.95 0.78%
P/EPS 17.46 23.26 100.10 -12.15 20.81 40.53 10.49 8.85%
EY 5.73 4.30 1.00 -8.23 4.80 2.47 9.53 -8.12%
DY 2.56 2.45 1.79 1.75 1.63 0.67 2.66 -0.63%
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 4.24 4.17 6.27 7.22 6.83 13.10 3.95 1.18%
P/EPS 17.90 24.71 123.59 -12.25 17.60 41.61 10.49 9.30%
EY 5.59 4.05 0.81 -8.16 5.68 2.40 9.53 -8.49%
DY 2.49 2.30 1.45 1.74 1.92 0.65 2.66 -1.09%
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