Highlights

[GUOCO] QoQ Quarter Result on 2010-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 13-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -98.00%    YoY -     -96.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 58,005 23,955 30,057 30,278 30,025 42,420 45,322 17.93%
  QoQ % 142.14% -20.30% -0.73% 0.84% -29.22% -6.40% -
  Horiz. % 127.98% 52.86% 66.32% 66.81% 66.25% 93.60% 100.00%
PBT 27,432 -3,187 1,466 255 7,314 -6,074 351 1,742.61%
  QoQ % 960.75% -317.39% 474.90% -96.51% 220.41% -1,830.48% -
  Horiz. % 7,815.38% -907.98% 417.66% 72.65% 2,083.76% -1,730.48% 100.00%
Tax -1,314 -628 404 106 2,941 188 132 -
  QoQ % -109.24% -255.45% 281.13% -96.40% 1,464.36% 42.42% -
  Horiz. % -995.45% -475.76% 306.06% 80.30% 2,228.03% 142.42% 100.00%
NP 26,118 -3,815 1,870 361 10,255 -5,886 483 1,340.46%
  QoQ % 784.61% -304.01% 418.01% -96.48% 274.23% -1,318.63% -
  Horiz. % 5,407.45% -789.86% 387.16% 74.74% 2,123.19% -1,218.63% 100.00%
NP to SH 25,784 -3,647 1,037 230 11,475 -5,651 1,452 584.24%
  QoQ % 806.99% -451.69% 350.87% -98.00% 303.06% -489.19% -
  Horiz. % 1,775.76% -251.17% 71.42% 15.84% 790.29% -389.19% 100.00%
Tax Rate 4.79 % - % -27.56 % -41.57 % -40.21 % - % -37.61 % -
  QoQ % 0.00% 0.00% 33.70% -3.38% 0.00% 0.00% -
  Horiz. % -12.74% 0.00% 73.28% 110.53% 106.91% 0.00% 100.00%
Total Cost 31,887 27,770 28,187 29,917 19,770 48,306 44,839 -20.38%
  QoQ % 14.83% -1.48% -5.78% 51.33% -59.07% 7.73% -
  Horiz. % 71.11% 61.93% 62.86% 66.72% 44.09% 107.73% 100.00%
Net Worth 670,840 761,412 783,073 877,526 767,348 758,041 749,364 -7.13%
  QoQ % -11.90% -2.77% -10.76% 14.36% 1.23% 1.16% -
  Horiz. % 89.52% 101.61% 104.50% 117.10% 102.40% 101.16% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,416 - - - 13,421 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 52.04 % - % - % - % 116.96 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.49% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 670,840 761,412 783,073 877,526 767,348 758,041 749,364 -7.13%
  QoQ % -11.90% -2.77% -10.76% 14.36% 1.23% 1.16% -
  Horiz. % 89.52% 101.61% 104.50% 117.10% 102.40% 101.16% 100.00%
NOSH 670,840 675,370 691,333 766,666 671,052 672,738 660,000 1.10%
  QoQ % -0.67% -2.31% -9.83% 14.25% -0.25% 1.93% -
  Horiz. % 101.64% 102.33% 104.75% 116.16% 101.67% 101.93% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 45.03 % -15.93 % 6.22 % 1.19 % 34.15 % -13.88 % 1.07 % 1,118.20%
  QoQ % 382.67% -356.11% 422.69% -96.52% 346.04% -1,397.20% -
  Horiz. % 4,208.41% -1,488.79% 581.31% 111.21% 3,191.59% -1,297.20% 100.00%
ROE 3.84 % -0.48 % 0.13 % 0.03 % 1.50 % -0.75 % 0.19 % 646.06%
  QoQ % 900.00% -469.23% 333.33% -98.00% 300.00% -494.74% -
  Horiz. % 2,021.05% -252.63% 68.42% 15.79% 789.47% -394.74% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.65 3.55 4.35 3.95 4.47 6.31 6.87 16.65%
  QoQ % 143.66% -18.39% 10.13% -11.63% -29.16% -8.15% -
  Horiz. % 125.91% 51.67% 63.32% 57.50% 65.07% 91.85% 100.00%
EPS 3.85 -0.54 0.15 0.03 1.71 -0.84 0.22 577.59%
  QoQ % 812.96% -460.00% 400.00% -98.25% 303.57% -481.82% -
  Horiz. % 1,750.00% -245.45% 68.18% 13.64% 777.27% -381.82% 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 1.0000 1.1274 1.1327 1.1446 1.1435 1.1268 1.1354 -8.14%
  QoQ % -11.30% -0.47% -1.04% 0.10% 1.48% -0.76% -
  Horiz. % 88.07% 99.30% 99.76% 100.81% 100.71% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.28 3.42 4.29 4.32 4.29 6.06 6.47 17.93%
  QoQ % 142.11% -20.28% -0.69% 0.70% -29.21% -6.34% -
  Horiz. % 127.98% 52.86% 66.31% 66.77% 66.31% 93.66% 100.00%
EPS 3.68 -0.52 0.15 0.03 1.64 -0.81 0.21 578.21%
  QoQ % 807.69% -446.67% 400.00% -98.17% 302.47% -485.71% -
  Horiz. % 1,752.38% -247.62% 71.43% 14.29% 780.95% -385.71% 100.00%
DPS 1.92 0.00 0.00 0.00 1.92 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 0.9577 1.0870 1.1179 1.2528 1.0955 1.0822 1.0698 -7.13%
  QoQ % -11.90% -2.76% -10.77% 14.36% 1.23% 1.16% -
  Horiz. % 89.52% 101.61% 104.50% 117.11% 102.40% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.1100 1.3300 1.2500 0.9800 0.9400 1.0500 0.9300 -
P/RPS 12.84 37.50 28.75 24.81 21.01 16.65 13.54 -3.49%
  QoQ % -65.76% 30.43% 15.88% 18.09% 26.19% 22.97% -
  Horiz. % 94.83% 276.96% 212.33% 183.23% 155.17% 122.97% 100.00%
P/EPS 28.88 -246.30 833.33 3,266.67 54.97 -125.00 422.73 -83.37%
  QoQ % 111.73% -129.56% -74.49% 5,842.64% 143.98% -129.57% -
  Horiz. % 6.83% -58.26% 197.13% 772.76% 13.00% -29.57% 100.00%
EY 3.46 -0.41 0.12 0.03 1.82 -0.80 0.24 495.25%
  QoQ % 943.90% -441.67% 300.00% -98.35% 327.50% -433.33% -
  Horiz. % 1,441.67% -170.83% 50.00% 12.50% 758.33% -333.33% 100.00%
DY 1.80 0.00 0.00 0.00 2.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.51% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.11 1.18 1.10 0.86 0.82 0.93 0.82 22.44%
  QoQ % -5.93% 7.27% 27.91% 4.88% -11.83% 13.41% -
  Horiz. % 135.37% 143.90% 134.15% 104.88% 100.00% 113.41% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 19/04/10 20/01/10 -
Price 0.8300 1.3000 1.5200 1.2100 0.9200 1.0800 1.0800 -
P/RPS 9.60 36.65 34.96 30.64 20.56 17.13 15.73 -28.12%
  QoQ % -73.81% 4.83% 14.10% 49.03% 20.02% 8.90% -
  Horiz. % 61.03% 232.99% 222.25% 194.79% 130.71% 108.90% 100.00%
P/EPS 21.59 -240.74 1,013.33 4,033.33 53.80 -128.57 490.91 -87.61%
  QoQ % 108.97% -123.76% -74.88% 7,396.90% 141.84% -126.19% -
  Horiz. % 4.40% -49.04% 206.42% 821.60% 10.96% -26.19% 100.00%
EY 4.63 -0.42 0.10 0.02 1.86 -0.78 0.20 716.96%
  QoQ % 1,202.38% -520.00% 400.00% -98.92% 338.46% -490.00% -
  Horiz. % 2,315.00% -210.00% 50.00% 10.00% 930.00% -390.00% 100.00%
DY 2.41 0.00 0.00 0.00 2.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.83 1.15 1.34 1.06 0.80 0.96 0.95 -8.63%
  QoQ % -27.83% -14.18% 26.42% 32.50% -16.67% 1.05% -
  Horiz. % 87.37% 121.05% 141.05% 111.58% 84.21% 101.05% 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