[GUOCO] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -3.97%
YoY- 219.09%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 200,213 300,967 143,429 137,295 132,780 134,008 97,956 12.64%
PBT 150,976 62,677 51,232 25,346 2,961 -69,740 43,255 23.15%
Tax -14,567 -9,249 -2,028 -1,521 3,639 -2,813 -3,091 29.46%
NP 136,409 53,428 49,204 23,825 6,600 -72,553 40,164 22.59%
-
NP to SH 133,825 48,138 45,076 22,627 7,091 -67,185 39,075 22.76%
-
Tax Rate 9.65% 14.76% 3.96% 6.00% -122.90% - 7.15% -
Total Cost 63,804 247,539 94,225 113,470 126,180 206,561 57,792 1.66%
-
Net Worth 941,481 822,425 778,695 400,000 783,073 749,364 840,906 1.89%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,395 13,406 13,403 13,416 13,421 13,402 13,388 0.00%
Div Payout % 10.01% 27.85% 29.74% 59.30% 189.27% 0.00% 34.26% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 941,481 822,425 778,695 400,000 783,073 749,364 840,906 1.89%
NOSH 670,666 670,054 669,557 400,000 691,333 660,000 667,386 0.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 68.13% 17.75% 34.31% 17.35% 4.97% -54.14% 41.00% -
ROE 14.21% 5.85% 5.79% 5.66% 0.91% -8.97% 4.65% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.85 44.92 21.42 34.32 19.21 20.30 14.68 12.55%
EPS 19.95 7.18 6.73 5.66 1.03 -10.18 5.85 22.67%
DPS 2.00 2.00 2.00 3.35 1.94 2.03 2.00 0.00%
NAPS 1.4038 1.2274 1.163 1.00 1.1327 1.1354 1.26 1.81%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.58 42.97 20.48 19.60 18.96 19.13 13.98 12.65%
EPS 19.11 6.87 6.44 3.23 1.01 -9.59 5.58 22.76%
DPS 1.91 1.91 1.91 1.92 1.92 1.91 1.91 0.00%
NAPS 1.3441 1.1741 1.1117 0.5711 1.1179 1.0698 1.2005 1.90%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.24 1.00 0.78 0.83 1.25 0.93 0.90 -
P/RPS 4.15 2.23 3.64 2.42 6.51 4.58 6.13 -6.29%
P/EPS 6.21 13.92 11.59 14.67 121.87 -9.14 15.37 -14.01%
EY 16.09 7.18 8.63 6.82 0.82 -10.95 6.51 16.26%
DY 1.61 2.00 2.56 4.04 1.55 2.18 2.22 -5.21%
P/NAPS 0.88 0.81 0.67 0.83 1.10 0.82 0.71 3.64%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/01/15 21/01/14 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 -
Price 1.39 1.00 0.82 0.88 1.52 1.08 0.95 -
P/RPS 4.66 2.23 3.83 2.56 7.91 5.32 6.47 -5.32%
P/EPS 6.97 13.92 12.18 15.56 148.19 -10.61 16.23 -13.13%
EY 14.36 7.18 8.21 6.43 0.67 -9.43 6.16 15.14%
DY 1.44 2.00 2.44 3.81 1.28 1.88 2.11 -6.16%
P/NAPS 0.99 0.81 0.71 0.88 1.34 0.95 0.75 4.73%

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