Highlights

[GUOCO] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 61,043 37,990 27,546 30,278 42,754 18,277 36,354 9.01%
  YoY % 60.68% 37.91% -9.02% -29.18% 133.92% -49.72% -
  Horiz. % 167.91% 104.50% 75.77% 83.29% 117.60% 50.28% 100.00%
PBT 17,454 4,949 167 255 8,793 4,628 5,484 21.26%
  YoY % 252.68% 2,863.47% -34.51% -97.10% 90.00% -15.61% -
  Horiz. % 318.27% 90.24% 3.05% 4.65% 160.34% 84.39% 100.00%
Tax -3,469 -506 331 106 -2,939 -831 -1,293 17.86%
  YoY % -585.57% -252.87% 212.26% 103.61% -253.67% 35.73% -
  Horiz. % 268.29% 39.13% -25.60% -8.20% 227.30% 64.27% 100.00%
NP 13,985 4,443 498 361 5,854 3,797 4,191 22.22%
  YoY % 214.76% 792.17% 37.95% -93.83% 54.17% -9.40% -
  Horiz. % 333.69% 106.01% 11.88% 8.61% 139.68% 90.60% 100.00%
NP to SH 12,939 3,900 388 230 6,701 3,418 3,365 25.14%
  YoY % 231.77% 905.15% 68.70% -96.57% 96.05% 1.58% -
  Horiz. % 384.52% 115.90% 11.53% 6.84% 199.14% 101.58% 100.00%
Tax Rate 19.88 % 10.22 % -198.20 % -41.57 % 33.42 % 17.96 % 23.58 % -2.80%
  YoY % 94.52% 105.16% -376.79% -224.39% 86.08% -23.83% -
  Horiz. % 84.31% 43.34% -840.54% -176.29% 141.73% 76.17% 100.00%
Total Cost 47,058 33,547 27,048 29,917 36,900 14,480 32,163 6.54%
  YoY % 40.27% 24.03% -9.59% -18.92% 154.83% -54.98% -
  Horiz. % 146.31% 104.30% 84.10% 93.02% 114.73% 45.02% 100.00%
Net Worth 820,319 773,679 685,000 877,526 774,136 848,602 819,579 0.02%
  YoY % 6.03% 12.95% -21.94% 13.36% -8.78% 3.54% -
  Horiz. % 100.09% 94.40% 83.58% 107.07% 94.46% 103.54% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 820,319 773,679 685,000 877,526 774,136 848,602 819,579 0.02%
  YoY % 6.03% 12.95% -21.94% 13.36% -8.78% 3.54% -
  Horiz. % 100.09% 94.40% 83.58% 107.07% 94.46% 103.54% 100.00%
NOSH 670,414 672,413 685,000 766,666 668,800 670,196 673,000 -0.06%
  YoY % -0.30% -1.84% -10.65% 14.63% -0.21% -0.42% -
  Horiz. % 99.62% 99.91% 101.78% 113.92% 99.38% 99.58% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.91 % 11.70 % 1.81 % 1.19 % 13.69 % 20.77 % 11.53 % 12.11%
  YoY % 95.81% 546.41% 52.10% -91.31% -34.09% 80.14% -
  Horiz. % 198.70% 101.47% 15.70% 10.32% 118.73% 180.14% 100.00%
ROE 1.58 % 0.50 % 0.06 % 0.03 % 0.87 % 0.40 % 0.41 % 25.19%
  YoY % 216.00% 733.33% 100.00% -96.55% 117.50% -2.44% -
  Horiz. % 385.37% 121.95% 14.63% 7.32% 212.20% 97.56% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.11 5.65 4.02 3.95 6.39 2.73 5.40 9.10%
  YoY % 61.24% 40.55% 1.77% -38.18% 134.07% -49.44% -
  Horiz. % 168.70% 104.63% 74.44% 73.15% 118.33% 50.56% 100.00%
EPS 1.93 0.58 0.06 0.03 1.00 0.51 0.50 25.22%
  YoY % 232.76% 866.67% 100.00% -97.00% 96.08% 2.00% -
  Horiz. % 386.00% 116.00% 12.00% 6.00% 200.00% 102.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2236 1.1506 1.0000 1.1446 1.1575 1.2662 1.2178 0.08%
  YoY % 6.34% 15.06% -12.63% -1.11% -8.58% 3.97% -
  Horiz. % 100.48% 94.48% 82.12% 93.99% 95.05% 103.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.71 5.42 3.93 4.32 6.10 2.61 5.19 9.00%
  YoY % 60.70% 37.91% -9.03% -29.18% 133.72% -49.71% -
  Horiz. % 167.82% 104.43% 75.72% 83.24% 117.53% 50.29% 100.00%
EPS 1.85 0.56 0.06 0.03 0.96 0.49 0.48 25.19%
  YoY % 230.36% 833.33% 100.00% -96.88% 95.92% 2.08% -
  Horiz. % 385.42% 116.67% 12.50% 6.25% 200.00% 102.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1711 1.1045 0.9779 1.2528 1.1052 1.2115 1.1701 0.01%
  YoY % 6.03% 12.95% -21.94% 13.36% -8.77% 3.54% -
  Horiz. % 100.09% 94.39% 83.57% 107.07% 94.45% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.1100 0.7800 0.8000 0.9800 1.1400 1.2300 3.0000 -
P/RPS 12.19 13.81 19.89 24.81 17.83 45.10 55.54 -22.32%
  YoY % -11.73% -30.57% -19.83% 39.15% -60.47% -18.80% -
  Horiz. % 21.95% 24.86% 35.81% 44.67% 32.10% 81.20% 100.00%
P/EPS 57.51 134.48 1,412.37 3,266.67 113.78 241.18 600.00 -32.33%
  YoY % -57.24% -90.48% -56.76% 2,771.04% -52.82% -59.80% -
  Horiz. % 9.59% 22.41% 235.40% 544.45% 18.96% 40.20% 100.00%
EY 1.74 0.74 0.07 0.03 0.88 0.41 0.17 47.30%
  YoY % 135.14% 957.14% 133.33% -96.59% 114.63% 141.18% -
  Horiz. % 1,023.53% 435.29% 41.18% 17.65% 517.65% 241.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 0.68 0.80 0.86 0.98 0.97 2.46 -15.26%
  YoY % 33.82% -15.00% -6.98% -12.24% 1.03% -60.57% -
  Horiz. % 36.99% 27.64% 32.52% 34.96% 39.84% 39.43% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/10/13 10/10/12 11/10/11 13/10/10 14/10/09 15/10/08 18/10/07 -
Price 1.1500 0.8000 0.8500 1.2100 1.1500 1.0400 3.0800 -
P/RPS 12.63 14.16 21.14 30.64 17.99 38.14 57.02 -22.20%
  YoY % -10.81% -33.02% -31.01% 70.32% -52.83% -33.11% -
  Horiz. % 22.15% 24.83% 37.07% 53.74% 31.55% 66.89% 100.00%
P/EPS 59.59 137.93 1,500.64 4,033.33 114.78 203.92 616.00 -32.22%
  YoY % -56.80% -90.81% -62.79% 3,413.97% -43.71% -66.90% -
  Horiz. % 9.67% 22.39% 243.61% 654.76% 18.63% 33.10% 100.00%
EY 1.68 0.72 0.07 0.02 0.87 0.49 0.16 47.93%
  YoY % 133.33% 928.57% 250.00% -97.70% 77.55% 206.25% -
  Horiz. % 1,050.00% 450.00% 43.75% 12.50% 543.75% 306.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.70 0.85 1.06 0.99 0.82 2.53 -15.20%
  YoY % 34.29% -17.65% -19.81% 7.07% 20.73% -67.59% -
  Horiz. % 37.15% 27.67% 33.60% 41.90% 39.13% 32.41% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers