Highlights

[GUOCO] YoY Quarter Result on 2010-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     303.06%    YoY -     115.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 74,793 39,027 58,005 30,025 28,201 39,520 43,730 9.35%
  YoY % 91.64% -32.72% 93.19% 6.47% -28.64% -9.63% -
  Horiz. % 171.03% 89.25% 132.64% 68.66% 64.49% 90.37% 100.00%
PBT 18,402 28,662 27,432 7,314 -75,643 28,377 40,752 -12.40%
  YoY % -35.80% 4.48% 275.06% 109.67% -366.56% -30.37% -
  Horiz. % 45.16% 70.33% 67.31% 17.95% -185.62% 69.63% 100.00%
Tax -2,889 587 -1,314 2,941 1,126 -489 296 -
  YoY % -592.16% 144.67% -144.68% 161.19% 330.27% -265.20% -
  Horiz. % -976.01% 198.31% -443.92% 993.58% 380.41% -165.20% 100.00%
NP 15,513 29,249 26,118 10,255 -74,517 27,888 41,048 -14.96%
  YoY % -46.96% 11.99% 154.69% 113.76% -367.20% -32.06% -
  Horiz. % 37.79% 71.26% 63.63% 24.98% -181.54% 67.94% 100.00%
NP to SH 14,144 28,349 25,784 11,475 -71,971 27,313 29,685 -11.61%
  YoY % -50.11% 9.95% 124.70% 115.94% -363.50% -7.99% -
  Horiz. % 47.65% 95.50% 86.86% 38.66% -242.45% 92.01% 100.00%
Tax Rate 15.70 % -2.05 % 4.79 % -40.21 % - % 1.72 % -0.73 % -
  YoY % 865.85% -142.80% 111.91% 0.00% 0.00% 335.62% -
  Horiz. % -2,150.68% 280.82% -656.16% 5,508.22% 0.00% -235.62% 100.00%
Total Cost 59,280 9,778 31,887 19,770 102,718 11,632 2,682 67.44%
  YoY % 506.26% -69.34% 61.29% -80.75% 783.06% 333.71% -
  Horiz. % 2,210.29% 364.58% 1,188.93% 737.14% 3,829.90% 433.71% 100.00%
Net Worth 807,280 762,742 670,840 767,348 770,639 843,489 670,432 3.14%
  YoY % 5.84% 13.70% -12.58% -0.43% -8.64% 25.81% -
  Horiz. % 120.41% 113.77% 100.06% 114.46% 114.95% 125.81% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,406 13,403 13,416 13,421 13,402 13,388 13,408 -0.00%
  YoY % 0.02% -0.10% -0.03% 0.14% 0.10% -0.15% -
  Horiz. % 99.98% 99.96% 100.06% 100.09% 99.95% 99.85% 100.00%
Div Payout % 94.79 % 47.28 % 52.04 % 116.96 % - % 49.02 % 45.17 % 13.14%
  YoY % 100.49% -9.15% -55.51% 0.00% 0.00% 8.52% -
  Horiz. % 209.85% 104.67% 115.21% 258.93% 0.00% 108.52% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 807,280 762,742 670,840 767,348 770,639 843,489 670,432 3.14%
  YoY % 5.84% 13.70% -12.58% -0.43% -8.64% 25.81% -
  Horiz. % 120.41% 113.77% 100.06% 114.46% 114.95% 125.81% 100.00%
NOSH 670,331 670,189 670,840 671,052 670,121 669,436 670,432 -0.00%
  YoY % 0.02% -0.10% -0.03% 0.14% 0.10% -0.15% -
  Horiz. % 99.98% 99.96% 100.06% 100.09% 99.95% 99.85% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.74 % 74.95 % 45.03 % 34.15 % -264.24 % 70.57 % 93.87 % -22.23%
  YoY % -72.33% 66.44% 31.86% 112.92% -474.44% -24.82% -
  Horiz. % 22.09% 79.84% 47.97% 36.38% -281.50% 75.18% 100.00%
ROE 1.75 % 3.72 % 3.84 % 1.50 % -9.34 % 3.24 % 4.43 % -14.33%
  YoY % -52.96% -3.12% 156.00% 116.06% -388.27% -26.86% -
  Horiz. % 39.50% 83.97% 86.68% 33.86% -210.84% 73.14% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.16 5.82 8.65 4.47 4.21 5.90 6.52 9.36%
  YoY % 91.75% -32.72% 93.51% 6.18% -28.64% -9.51% -
  Horiz. % 171.17% 89.26% 132.67% 68.56% 64.57% 90.49% 100.00%
EPS 2.11 4.23 3.85 1.71 -10.74 4.08 4.43 -11.62%
  YoY % -50.12% 9.87% 125.15% 115.92% -363.24% -7.90% -
  Horiz. % 47.63% 95.49% 86.91% 38.60% -242.44% 92.10% 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 1.2043 1.1381 1.0000 1.1435 1.1500 1.2600 1.0000 3.14%
  YoY % 5.82% 13.81% -12.55% -0.57% -8.73% 26.00% -
  Horiz. % 120.43% 113.81% 100.00% 114.35% 115.00% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.68 5.57 8.28 4.29 4.03 5.64 6.24 9.36%
  YoY % 91.74% -32.73% 93.01% 6.45% -28.55% -9.62% -
  Horiz. % 171.15% 89.26% 132.69% 68.75% 64.58% 90.38% 100.00%
EPS 2.02 4.05 3.68 1.64 -10.27 3.90 4.24 -11.61%
  YoY % -50.12% 10.05% 124.39% 115.97% -363.33% -8.02% -
  Horiz. % 47.64% 95.52% 86.79% 38.68% -242.22% 91.98% 100.00%
DPS 1.91 1.91 1.92 1.92 1.91 1.91 1.91 -
  YoY % 0.00% -0.52% 0.00% 0.52% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.52% 100.52% 100.00% 100.00% 100.00%
NAPS 1.1525 1.0889 0.9577 1.0955 1.1002 1.2042 0.9571 3.14%
  YoY % 5.84% 13.70% -12.58% -0.43% -8.64% 25.82% -
  Horiz. % 120.42% 113.77% 100.06% 114.46% 114.95% 125.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.1900 0.8100 1.1100 0.9400 1.0700 1.3500 3.2000 -
P/RPS 10.67 13.91 12.84 21.01 25.43 22.87 49.06 -22.43%
  YoY % -23.29% 8.33% -38.89% -17.38% 11.19% -53.38% -
  Horiz. % 21.75% 28.35% 26.17% 42.83% 51.83% 46.62% 100.00%
P/EPS 56.40 19.15 28.88 54.97 -9.96 33.09 72.27 -4.04%
  YoY % 194.52% -33.69% -47.46% 651.91% -130.10% -54.21% -
  Horiz. % 78.04% 26.50% 39.96% 76.06% -13.78% 45.79% 100.00%
EY 1.77 5.22 3.46 1.82 -10.04 3.02 1.38 4.23%
  YoY % -66.09% 50.87% 90.11% 118.13% -432.45% 118.84% -
  Horiz. % 128.26% 378.26% 250.72% 131.88% -727.54% 218.84% 100.00%
DY 1.68 2.47 1.80 2.13 1.87 1.48 0.62 18.06%
  YoY % -31.98% 37.22% -15.49% 13.90% 26.35% 138.71% -
  Horiz. % 270.97% 398.39% 290.32% 343.55% 301.61% 238.71% 100.00%
P/NAPS 0.99 0.71 1.11 0.82 0.93 1.07 3.20 -17.75%
  YoY % 39.44% -36.04% 35.37% -11.83% -13.08% -66.56% -
  Horiz. % 30.94% 22.19% 34.69% 25.62% 29.06% 33.44% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 22/08/11 20/08/10 21/08/09 20/08/08 17/08/07 -
Price 1.1400 0.7900 0.8300 0.9200 1.2100 1.2000 2.4000 -
P/RPS 10.22 13.57 9.60 20.56 28.75 20.33 36.79 -19.21%
  YoY % -24.69% 41.35% -53.31% -28.49% 41.42% -44.74% -
  Horiz. % 27.78% 36.89% 26.09% 55.88% 78.15% 55.26% 100.00%
P/EPS 54.03 18.68 21.59 53.80 -11.27 29.41 54.20 -0.05%
  YoY % 189.24% -13.48% -59.87% 577.37% -138.32% -45.74% -
  Horiz. % 99.69% 34.46% 39.83% 99.26% -20.79% 54.26% 100.00%
EY 1.85 5.35 4.63 1.86 -8.88 3.40 1.84 0.09%
  YoY % -65.42% 15.55% 148.92% 120.95% -361.18% 84.78% -
  Horiz. % 100.54% 290.76% 251.63% 101.09% -482.61% 184.78% 100.00%
DY 1.75 2.53 2.41 2.17 1.65 1.67 0.83 13.23%
  YoY % -30.83% 4.98% 11.06% 31.52% -1.20% 101.20% -
  Horiz. % 210.84% 304.82% 290.36% 261.45% 198.80% 201.20% 100.00%
P/NAPS 0.95 0.69 0.83 0.80 1.05 0.95 2.40 -14.30%
  YoY % 37.68% -16.87% 3.75% -23.81% 10.53% -60.42% -
  Horiz. % 39.58% 28.75% 34.58% 33.33% 43.75% 39.58% 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