Highlights

[GUOCO] QoQ Quarter Result on 2009-09-30 [#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 -     109.31%    YoY -     96.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,025 42,420 45,322 42,754 28,201 17,731 17,803 41.82%
  QoQ % -29.22% -6.40% 6.01% 51.60% 59.05% -0.40% -
  Horiz. % 168.65% 238.27% 254.58% 240.15% 158.41% 99.60% 100.00%
PBT 7,314 -6,074 351 8,793 -75,643 -3,241 6,561 7.53%
  QoQ % 220.41% -1,830.48% -96.01% 111.62% -2,233.94% -149.40% -
  Horiz. % 111.48% -92.58% 5.35% 134.02% -1,152.92% -49.40% 100.00%
Tax 2,941 188 132 -2,939 1,126 -1,132 -370 -
  QoQ % 1,464.36% 42.42% 104.49% -361.01% 199.47% -205.95% -
  Horiz. % -794.86% -50.81% -35.68% 794.32% -304.32% 305.95% 100.00%
NP 10,255 -5,886 483 5,854 -74,517 -4,373 6,191 40.13%
  QoQ % 274.23% -1,318.63% -91.75% 107.86% -1,604.02% -170.63% -
  Horiz. % 165.64% -95.07% 7.80% 94.56% -1,203.63% -70.63% 100.00%
NP to SH 11,475 -5,651 1,452 6,701 -71,971 -3,367 5,873 56.48%
  QoQ % 303.06% -489.19% -78.33% 109.31% -2,037.54% -157.33% -
  Horiz. % 195.39% -96.22% 24.72% 114.10% -1,225.46% -57.33% 100.00%
Tax Rate -40.21 % - % -37.61 % 33.42 % - % - % 5.64 % -
  QoQ % 0.00% 0.00% -212.54% 0.00% 0.00% 0.00% -
  Horiz. % -712.94% 0.00% -666.84% 592.55% 0.00% 0.00% 100.00%
Total Cost 19,770 48,306 44,839 36,900 102,718 22,104 11,612 42.72%
  QoQ % -59.07% 7.73% 21.51% -64.08% 364.70% 90.35% -
  Horiz. % 170.25% 416.00% 386.14% 317.77% 884.58% 190.35% 100.00%
Net Worth 767,348 758,041 749,364 774,136 770,639 845,049 840,906 -5.94%
  QoQ % 1.23% 1.16% -3.20% 0.45% -8.81% 0.49% -
  Horiz. % 91.25% 90.15% 89.11% 92.06% 91.64% 100.49% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,421 - - - 13,402 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.14% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 116.96 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 767,348 758,041 749,364 774,136 770,639 845,049 840,906 -5.94%
  QoQ % 1.23% 1.16% -3.20% 0.45% -8.81% 0.49% -
  Horiz. % 91.25% 90.15% 89.11% 92.06% 91.64% 100.49% 100.00%
NOSH 671,052 672,738 660,000 668,800 670,121 673,400 667,386 0.37%
  QoQ % -0.25% 1.93% -1.32% -0.20% -0.49% 0.90% -
  Horiz. % 100.55% 100.80% 98.89% 100.21% 100.41% 100.90% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.15 % -13.88 % 1.07 % 13.69 % -264.24 % -24.66 % 34.78 % -1.21%
  QoQ % 346.04% -1,397.20% -92.18% 105.18% -971.53% -170.90% -
  Horiz. % 98.19% -39.91% 3.08% 39.36% -759.75% -70.90% 100.00%
ROE 1.50 % -0.75 % 0.19 % 0.87 % -9.34 % -0.40 % 0.70 % 66.44%
  QoQ % 300.00% -494.74% -78.16% 109.31% -2,235.00% -157.14% -
  Horiz. % 214.29% -107.14% 27.14% 124.29% -1,334.29% -57.14% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.47 6.31 6.87 6.39 4.21 2.63 2.67 41.13%
  QoQ % -29.16% -8.15% 7.51% 51.78% 60.08% -1.50% -
  Horiz. % 167.42% 236.33% 257.30% 239.33% 157.68% 98.50% 100.00%
EPS 1.71 -0.84 0.22 1.00 -10.74 -0.50 0.88 55.91%
  QoQ % 303.57% -481.82% -78.00% 109.31% -2,048.00% -156.82% -
  Horiz. % 194.32% -95.45% 25.00% 113.64% -1,220.45% -56.82% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1435 1.1268 1.1354 1.1575 1.1500 1.2549 1.2600 -6.28%
  QoQ % 1.48% -0.76% -1.91% 0.65% -8.36% -0.40% -
  Horiz. % 90.75% 89.43% 90.11% 91.87% 91.27% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.29 6.06 6.47 6.10 4.03 2.53 2.54 41.96%
  QoQ % -29.21% -6.34% 6.07% 51.36% 59.29% -0.39% -
  Horiz. % 168.90% 238.58% 254.72% 240.16% 158.66% 99.61% 100.00%
EPS 1.64 -0.81 0.21 0.96 -10.27 -0.48 0.84 56.40%
  QoQ % 302.47% -485.71% -78.12% 109.35% -2,039.58% -157.14% -
  Horiz. % 195.24% -96.43% 25.00% 114.29% -1,222.62% -57.14% 100.00%
DPS 1.92 0.00 0.00 0.00 1.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.52% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0955 1.0822 1.0698 1.1052 1.1002 1.2064 1.2005 -5.94%
  QoQ % 1.23% 1.16% -3.20% 0.45% -8.80% 0.49% -
  Horiz. % 91.25% 90.15% 89.11% 92.06% 91.65% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.9400 1.0500 0.9300 1.1400 1.0700 0.7200 0.9000 -
P/RPS 21.01 16.65 13.54 17.83 25.43 27.34 33.74 -27.14%
  QoQ % 26.19% 22.97% -24.06% -29.89% -6.99% -18.97% -
  Horiz. % 62.27% 49.35% 40.13% 52.85% 75.37% 81.03% 100.00%
P/EPS 54.97 -125.00 422.73 113.78 -9.96 -144.00 102.27 -33.97%
  QoQ % 143.98% -129.57% 271.53% 1,242.37% 93.08% -240.80% -
  Horiz. % 53.75% -122.23% 413.35% 111.25% -9.74% -140.80% 100.00%
EY 1.82 -0.80 0.24 0.88 -10.04 -0.69 0.98 51.26%
  QoQ % 327.50% -433.33% -72.73% 108.76% -1,355.07% -170.41% -
  Horiz. % 185.71% -81.63% 24.49% 89.80% -1,024.49% -70.41% 100.00%
DY 2.13 0.00 0.00 0.00 1.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.90% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.93 0.82 0.98 0.93 0.57 0.71 10.11%
  QoQ % -11.83% 13.41% -16.33% 5.38% 63.16% -19.72% -
  Horiz. % 115.49% 130.99% 115.49% 138.03% 130.99% 80.28% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 19/04/10 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 -
Price 0.9200 1.0800 1.0800 1.1500 1.2100 0.8500 0.9500 -
P/RPS 20.56 17.13 15.73 17.99 28.75 32.28 35.61 -30.73%
  QoQ % 20.02% 8.90% -12.56% -37.43% -10.94% -9.35% -
  Horiz. % 57.74% 48.10% 44.17% 50.52% 80.74% 90.65% 100.00%
P/EPS 53.80 -128.57 490.91 114.78 -11.27 -170.00 107.95 -37.22%
  QoQ % 141.84% -126.19% 327.70% 1,118.46% 93.37% -257.48% -
  Horiz. % 49.84% -119.10% 454.76% 106.33% -10.44% -157.48% 100.00%
EY 1.86 -0.78 0.20 0.87 -8.88 -0.59 0.93 58.94%
  QoQ % 338.46% -490.00% -77.01% 109.80% -1,405.08% -163.44% -
  Horiz. % 200.00% -83.87% 21.51% 93.55% -954.84% -63.44% 100.00%
DY 2.17 0.00 0.00 0.00 1.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.96 0.95 0.99 1.05 0.68 0.75 4.41%
  QoQ % -16.67% 1.05% -4.04% -5.71% 54.41% -9.33% -
  Horiz. % 106.67% 128.00% 126.67% 132.00% 140.00% 90.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers