[GUOCO] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -5.53%
YoY- 110.55%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 300,967 143,429 137,295 132,780 134,008 97,956 140,695 13.49%
PBT 62,677 51,232 25,346 2,961 -69,740 43,255 64,044 -0.35%
Tax -9,249 -2,028 -1,521 3,639 -2,813 -3,091 -2,109 27.91%
NP 53,428 49,204 23,825 6,600 -72,553 40,164 61,935 -2.43%
-
NP to SH 48,138 45,076 22,627 7,091 -67,185 39,075 48,497 -0.12%
-
Tax Rate 14.76% 3.96% 6.00% -122.90% - 7.15% 3.29% -
Total Cost 247,539 94,225 113,470 126,180 206,561 57,792 78,760 21.00%
-
Net Worth 822,425 778,695 400,000 783,073 749,364 840,906 808,052 0.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 13,406 13,403 13,416 13,421 13,402 13,388 13,408 -0.00%
Div Payout % 27.85% 29.74% 59.30% 189.27% 0.00% 34.26% 27.65% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 822,425 778,695 400,000 783,073 749,364 840,906 808,052 0.29%
NOSH 670,054 669,557 400,000 691,333 660,000 667,386 666,875 0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.75% 34.31% 17.35% 4.97% -54.14% 41.00% 44.02% -
ROE 5.85% 5.79% 5.66% 0.91% -8.97% 4.65% 6.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.92 21.42 34.32 19.21 20.30 14.68 21.10 13.40%
EPS 7.18 6.73 5.66 1.03 -10.18 5.85 7.27 -0.20%
DPS 2.00 2.00 3.35 1.94 2.03 2.00 2.00 0.00%
NAPS 1.2274 1.163 1.00 1.1327 1.1354 1.26 1.2117 0.21%
Adjusted Per Share Value based on latest NOSH - 691,333
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 42.97 20.48 19.60 18.96 19.13 13.98 20.09 13.49%
EPS 6.87 6.44 3.23 1.01 -9.59 5.58 6.92 -0.12%
DPS 1.91 1.91 1.92 1.92 1.91 1.91 1.91 0.00%
NAPS 1.1741 1.1117 0.5711 1.1179 1.0698 1.2005 1.1536 0.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.00 0.78 0.83 1.25 0.93 0.90 2.94 -
P/RPS 2.23 3.64 2.42 6.51 4.58 6.13 13.94 -26.30%
P/EPS 13.92 11.59 14.67 121.87 -9.14 15.37 40.43 -16.26%
EY 7.18 8.63 6.82 0.82 -10.95 6.51 2.47 19.44%
DY 2.00 2.56 4.04 1.55 2.18 2.22 0.68 19.67%
P/NAPS 0.81 0.67 0.83 1.10 0.82 0.71 2.43 -16.71%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/01/14 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 29/01/08 -
Price 1.00 0.82 0.88 1.52 1.08 0.95 2.63 -
P/RPS 2.23 3.83 2.56 7.91 5.32 6.47 12.47 -24.92%
P/EPS 13.92 12.18 15.56 148.19 -10.61 16.23 36.16 -14.69%
EY 7.18 8.21 6.43 0.67 -9.43 6.16 2.77 17.18%
DY 2.00 2.44 3.81 1.28 1.88 2.11 0.76 17.48%
P/NAPS 0.81 0.71 0.88 1.34 0.95 0.75 2.17 -15.13%

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