Highlights

[GUOCO] YoY Quarter Result on 2009-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -2,037.54%    YoY -     -363.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 39,027 58,005 30,025 28,201 39,520 43,730 34,664 1.99%
  YoY % -32.72% 93.19% 6.47% -28.64% -9.63% 26.15% -
  Horiz. % 112.59% 167.33% 86.62% 81.36% 114.01% 126.15% 100.00%
PBT 28,662 27,432 7,314 -75,643 28,377 40,752 55,700 -10.47%
  YoY % 4.48% 275.06% 109.67% -366.56% -30.37% -26.84% -
  Horiz. % 51.46% 49.25% 13.13% -135.80% 50.95% 73.16% 100.00%
Tax 587 -1,314 2,941 1,126 -489 296 1,443 -13.91%
  YoY % 144.67% -144.68% 161.19% 330.27% -265.20% -79.49% -
  Horiz. % 40.68% -91.06% 203.81% 78.03% -33.89% 20.51% 100.00%
NP 29,249 26,118 10,255 -74,517 27,888 41,048 57,143 -10.55%
  YoY % 11.99% 154.69% 113.76% -367.20% -32.06% -28.17% -
  Horiz. % 51.19% 45.71% 17.95% -130.40% 48.80% 71.83% 100.00%
NP to SH 28,349 25,784 11,475 -71,971 27,313 29,685 43,294 -6.81%
  YoY % 9.95% 124.70% 115.94% -363.50% -7.99% -31.43% -
  Horiz. % 65.48% 59.56% 26.50% -166.24% 63.09% 68.57% 100.00%
Tax Rate -2.05 % 4.79 % -40.21 % - % 1.72 % -0.73 % -2.59 % -3.82%
  YoY % -142.80% 111.91% 0.00% 0.00% 335.62% 71.81% -
  Horiz. % 79.15% -184.94% 1,552.51% 0.00% -66.41% 28.19% 100.00%
Total Cost 9,778 31,887 19,770 102,718 11,632 2,682 -22,479 -
  YoY % -69.34% 61.29% -80.75% 783.06% 333.71% 111.93% -
  Horiz. % -43.50% -141.85% -87.95% -456.95% -51.75% -11.93% 100.00%
Net Worth 762,742 670,840 767,348 770,639 843,489 670,432 801,740 -0.83%
  YoY % 13.70% -12.58% -0.43% -8.64% 25.81% -16.38% -
  Horiz. % 95.14% 83.67% 95.71% 96.12% 105.21% 83.62% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,403 13,416 13,421 13,402 13,388 13,408 13,943 -0.65%
  YoY % -0.10% -0.03% 0.14% 0.10% -0.15% -3.83% -
  Horiz. % 96.13% 96.22% 96.25% 96.12% 96.02% 96.17% 100.00%
Div Payout % 47.28 % 52.04 % 116.96 % - % 49.02 % 45.17 % 32.21 % 6.60%
  YoY % -9.15% -55.51% 0.00% 0.00% 8.52% 40.24% -
  Horiz. % 146.79% 161.56% 363.12% 0.00% 152.19% 140.24% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 762,742 670,840 767,348 770,639 843,489 670,432 801,740 -0.83%
  YoY % 13.70% -12.58% -0.43% -8.64% 25.81% -16.38% -
  Horiz. % 95.14% 83.67% 95.71% 96.12% 105.21% 83.62% 100.00%
NOSH 670,189 670,840 671,052 670,121 669,436 670,432 697,165 -0.65%
  YoY % -0.10% -0.03% 0.14% 0.10% -0.15% -3.83% -
  Horiz. % 96.13% 96.22% 96.25% 96.12% 96.02% 96.17% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 74.95 % 45.03 % 34.15 % -264.24 % 70.57 % 93.87 % 164.85 % -12.30%
  YoY % 66.44% 31.86% 112.92% -474.44% -24.82% -43.06% -
  Horiz. % 45.47% 27.32% 20.72% -160.29% 42.81% 56.94% 100.00%
ROE 3.72 % 3.84 % 1.50 % -9.34 % 3.24 % 4.43 % 5.40 % -6.02%
  YoY % -3.12% 156.00% 116.06% -388.27% -26.86% -17.96% -
  Horiz. % 68.89% 71.11% 27.78% -172.96% 60.00% 82.04% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.82 8.65 4.47 4.21 5.90 6.52 4.97 2.66%
  YoY % -32.72% 93.51% 6.18% -28.64% -9.51% 31.19% -
  Horiz. % 117.10% 174.04% 89.94% 84.71% 118.71% 131.19% 100.00%
EPS 4.23 3.85 1.71 -10.74 4.08 4.43 6.21 -6.19%
  YoY % 9.87% 125.15% 115.92% -363.24% -7.90% -28.66% -
  Horiz. % 68.12% 62.00% 27.54% -172.95% 65.70% 71.34% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1381 1.0000 1.1435 1.1500 1.2600 1.0000 1.1500 -0.17%
  YoY % 13.81% -12.55% -0.57% -8.73% 26.00% -13.04% -
  Horiz. % 98.97% 86.96% 99.43% 100.00% 109.57% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.57 8.28 4.29 4.03 5.64 6.24 4.95 1.98%
  YoY % -32.73% 93.01% 6.45% -28.55% -9.62% 26.06% -
  Horiz. % 112.53% 167.27% 86.67% 81.41% 113.94% 126.06% 100.00%
EPS 4.05 3.68 1.64 -10.27 3.90 4.24 6.18 -6.80%
  YoY % 10.05% 124.39% 115.97% -363.33% -8.02% -31.39% -
  Horiz. % 65.53% 59.55% 26.54% -166.18% 63.11% 68.61% 100.00%
DPS 1.91 1.92 1.92 1.91 1.91 1.91 1.99 -0.68%
  YoY % -0.52% 0.00% 0.52% 0.00% 0.00% -4.02% -
  Horiz. % 95.98% 96.48% 96.48% 95.98% 95.98% 95.98% 100.00%
NAPS 1.0889 0.9577 1.0955 1.1002 1.2042 0.9571 1.1446 -0.83%
  YoY % 13.70% -12.58% -0.43% -8.64% 25.82% -16.38% -
  Horiz. % 95.13% 83.67% 95.71% 96.12% 105.21% 83.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.8100 1.1100 0.9400 1.0700 1.3500 3.2000 0.7700 -
P/RPS 13.91 12.84 21.01 25.43 22.87 49.06 15.49 -1.78%
  YoY % 8.33% -38.89% -17.38% 11.19% -53.38% 216.72% -
  Horiz. % 89.80% 82.89% 135.64% 164.17% 147.64% 316.72% 100.00%
P/EPS 19.15 28.88 54.97 -9.96 33.09 72.27 12.40 7.51%
  YoY % -33.69% -47.46% 651.91% -130.10% -54.21% 482.82% -
  Horiz. % 154.44% 232.90% 443.31% -80.32% 266.85% 582.82% 100.00%
EY 5.22 3.46 1.82 -10.04 3.02 1.38 8.06 -6.98%
  YoY % 50.87% 90.11% 118.13% -432.45% 118.84% -82.88% -
  Horiz. % 64.76% 42.93% 22.58% -124.57% 37.47% 17.12% 100.00%
DY 2.47 1.80 2.13 1.87 1.48 0.62 2.60 -0.85%
  YoY % 37.22% -15.49% 13.90% 26.35% 138.71% -76.15% -
  Horiz. % 95.00% 69.23% 81.92% 71.92% 56.92% 23.85% 100.00%
P/NAPS 0.71 1.11 0.82 0.93 1.07 3.20 0.67 0.97%
  YoY % -36.04% 35.37% -11.83% -13.08% -66.56% 377.61% -
  Horiz. % 105.97% 165.67% 122.39% 138.81% 159.70% 477.61% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 22/08/11 20/08/10 21/08/09 20/08/08 17/08/07 18/08/06 -
Price 0.7900 0.8300 0.9200 1.2100 1.2000 2.4000 0.7900 -
P/RPS 13.57 9.60 20.56 28.75 20.33 36.79 15.89 -2.59%
  YoY % 41.35% -53.31% -28.49% 41.42% -44.74% 131.53% -
  Horiz. % 85.40% 60.42% 129.39% 180.93% 127.94% 231.53% 100.00%
P/EPS 18.68 21.59 53.80 -11.27 29.41 54.20 12.72 6.61%
  YoY % -13.48% -59.87% 577.37% -138.32% -45.74% 326.10% -
  Horiz. % 146.86% 169.73% 422.96% -88.60% 231.21% 426.10% 100.00%
EY 5.35 4.63 1.86 -8.88 3.40 1.84 7.86 -6.20%
  YoY % 15.55% 148.92% 120.95% -361.18% 84.78% -76.59% -
  Horiz. % 68.07% 58.91% 23.66% -112.98% 43.26% 23.41% 100.00%
DY 2.53 2.41 2.17 1.65 1.67 0.83 2.53 -
  YoY % 4.98% 11.06% 31.52% -1.20% 101.20% -67.19% -
  Horiz. % 100.00% 95.26% 85.77% 65.22% 66.01% 32.81% 100.00%
P/NAPS 0.69 0.83 0.80 1.05 0.95 2.40 0.69 -
  YoY % -16.87% 3.75% -23.81% 10.53% -60.42% 247.83% -
  Horiz. % 100.00% 120.29% 115.94% 152.17% 137.68% 347.83% 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