[GUOCO] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
13-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 28.26%
YoY- 113.09%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 253,379 227,491 135,306 114,315 158,697 93,331 124,337 12.59%
PBT 71,182 62,638 27,758 5,848 -72,573 36,325 56,901 3.80%
Tax -12,300 -1,616 -1,889 2,823 -1,493 -2,822 -2,354 31.71%
NP 58,882 61,022 25,869 8,671 -74,066 33,503 54,547 1.28%
-
NP to SH 55,052 56,174 23,969 9,095 -69,469 33,237 41,923 4.64%
-
Tax Rate 17.28% 2.58% 6.81% -48.27% - 7.77% 4.14% -
Total Cost 194,497 166,469 109,437 105,644 232,763 59,828 69,790 18.61%
-
Net Worth 837,216 788,013 765,134 761,412 758,041 845,049 812,090 0.50%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 13,406 13,403 13,416 13,421 13,402 13,388 13,408 -0.00%
Div Payout % 24.35% 23.86% 55.98% 147.57% 0.00% 40.28% 31.98% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 837,216 788,013 765,134 761,412 758,041 845,049 812,090 0.50%
NOSH 668,383 671,221 676,571 675,370 672,738 673,400 667,837 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.24% 26.82% 19.12% 7.59% -46.67% 35.90% 43.87% -
ROE 6.58% 7.13% 3.13% 1.19% -9.16% 3.93% 5.16% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.91 33.89 20.00 16.93 23.59 13.86 18.62 12.57%
EPS 8.24 8.37 3.54 1.35 -10.33 4.94 6.28 4.62%
DPS 2.00 2.00 1.98 1.99 2.00 2.00 2.00 0.00%
NAPS 1.2526 1.174 1.1309 1.1274 1.1268 1.2549 1.216 0.49%
Adjusted Per Share Value based on latest NOSH - 675,370
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 36.17 32.48 19.32 16.32 22.66 13.32 17.75 12.59%
EPS 7.86 8.02 3.42 1.30 -9.92 4.75 5.99 4.63%
DPS 1.91 1.91 1.92 1.92 1.91 1.91 1.91 0.00%
NAPS 1.1952 1.125 1.0923 1.087 1.0822 1.2064 1.1594 0.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.08 0.92 0.83 1.33 1.05 0.72 1.74 -
P/RPS 2.85 2.71 4.15 7.86 4.45 5.19 9.35 -17.95%
P/EPS 13.11 10.99 23.43 98.76 -10.17 14.59 27.72 -11.72%
EY 7.63 9.10 4.27 1.01 -9.83 6.86 3.61 13.27%
DY 1.85 2.17 2.39 1.49 1.90 2.78 1.15 8.24%
P/NAPS 0.86 0.78 0.73 1.18 0.93 0.57 1.43 -8.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/04/14 16/04/13 18/04/12 13/04/11 19/04/10 15/04/09 18/04/08 -
Price 1.20 1.10 0.83 1.30 1.08 0.85 1.60 -
P/RPS 3.17 3.25 4.15 7.68 4.58 6.13 8.59 -15.30%
P/EPS 14.57 13.14 23.43 96.53 -10.46 17.22 25.49 -8.89%
EY 6.86 7.61 4.27 1.04 -9.56 5.81 3.92 9.77%
DY 1.67 1.82 2.39 1.53 1.85 2.35 1.25 4.94%
P/NAPS 0.96 0.94 0.73 1.15 0.96 0.68 1.32 -5.16%

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