[GUOCO] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -1.34%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 137,295 132,780 134,008 97,956 140,695 132,905 140,698 -0.40%
PBT 25,346 2,961 -69,740 43,255 64,044 71,517 14,330 9.96%
Tax -1,521 3,639 -2,813 -3,091 -2,109 205 -279 32.64%
NP 23,825 6,600 -72,553 40,164 61,935 71,722 14,051 9.19%
-
NP to SH 22,627 7,091 -67,185 39,075 48,497 55,059 13,051 9.60%
-
Tax Rate 6.00% -122.90% - 7.15% 3.29% -0.29% 1.95% -
Total Cost 113,470 126,180 206,561 57,792 78,760 61,183 126,647 -1.81%
-
Net Worth 400,000 783,073 749,364 840,906 808,052 778,813 798,299 -10.87%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,416 13,421 13,402 13,388 13,408 13,943 7,032 11.36%
Div Payout % 59.30% 189.27% 0.00% 34.26% 27.65% 25.32% 53.88% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 400,000 783,073 749,364 840,906 808,052 778,813 798,299 -10.87%
NOSH 400,000 691,333 660,000 667,386 666,875 671,391 700,263 -8.90%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.35% 4.97% -54.14% 41.00% 44.02% 53.96% 9.99% -
ROE 5.66% 0.91% -8.97% 4.65% 6.00% 7.07% 1.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.32 19.21 20.30 14.68 21.10 19.80 20.09 9.33%
EPS 5.66 1.03 -10.18 5.85 7.27 8.20 1.86 20.36%
DPS 3.35 1.94 2.03 2.00 2.00 2.08 1.00 22.31%
NAPS 1.00 1.1327 1.1354 1.26 1.2117 1.16 1.14 -2.15%
Adjusted Per Share Value based on latest NOSH - 667,386
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.60 18.96 19.13 13.98 20.09 18.97 20.09 -0.41%
EPS 3.23 1.01 -9.59 5.58 6.92 7.86 1.86 9.63%
DPS 1.92 1.92 1.91 1.91 1.91 1.99 1.00 11.47%
NAPS 0.5711 1.1179 1.0698 1.2005 1.1536 1.1119 1.1397 -10.87%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.83 1.25 0.93 0.90 2.94 1.05 0.63 -
P/RPS 2.42 6.51 4.58 6.13 13.94 5.30 3.14 -4.24%
P/EPS 14.67 121.87 -9.14 15.37 40.43 12.80 33.80 -12.98%
EY 6.82 0.82 -10.95 6.51 2.47 7.81 2.96 14.91%
DY 4.04 1.55 2.18 2.22 0.68 1.98 1.59 16.80%
P/NAPS 0.83 1.10 0.82 0.71 2.43 0.91 0.55 7.09%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 18/01/12 19/01/11 20/01/10 06/02/09 29/01/08 31/01/07 23/02/06 -
Price 0.88 1.52 1.08 0.95 2.63 1.38 0.63 -
P/RPS 2.56 7.91 5.32 6.47 12.47 6.97 3.14 -3.34%
P/EPS 15.56 148.19 -10.61 16.23 36.16 16.83 33.80 -12.12%
EY 6.43 0.67 -9.43 6.16 2.77 5.94 2.96 13.79%
DY 3.81 1.28 1.88 2.11 0.76 1.50 1.59 15.67%
P/NAPS 0.88 1.34 0.95 0.75 2.17 1.19 0.55 8.14%

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