Highlights

[GUOCO] YoY Quarter Result on 2009-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -78.33%    YoY -     -75.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 44,446 27,789 30,057 45,322 17,803 21,897 39,456 2.00%
  YoY % 59.94% -7.55% -33.68% 154.58% -18.70% -44.50% -
  Horiz. % 112.65% 70.43% 76.18% 114.87% 45.12% 55.50% 100.00%
PBT 18,396 934 1,466 351 6,561 6,976 9,754 11.14%
  YoY % 1,869.59% -36.29% 317.66% -94.65% -5.95% -28.48% -
  Horiz. % 188.60% 9.58% 15.03% 3.60% 67.26% 71.52% 100.00%
Tax -1,113 90 404 132 -370 44 -801 5.63%
  YoY % -1,336.67% -77.72% 206.06% 135.68% -940.91% 105.49% -
  Horiz. % 138.95% -11.24% -50.44% -16.48% 46.19% -5.49% 100.00%
NP 17,283 1,024 1,870 483 6,191 7,020 8,953 11.57%
  YoY % 1,587.79% -45.24% 287.16% -92.20% -11.81% -21.59% -
  Horiz. % 193.04% 11.44% 20.89% 5.39% 69.15% 78.41% 100.00%
NP to SH 15,132 102 1,037 1,452 5,873 6,402 7,721 11.86%
  YoY % 14,735.29% -90.16% -28.58% -75.28% -8.26% -17.08% -
  Horiz. % 195.98% 1.32% 13.43% 18.81% 76.07% 82.92% 100.00%
Tax Rate 6.05 % -9.64 % -27.56 % -37.61 % 5.64 % -0.63 % 8.21 % -4.96%
  YoY % 162.76% 65.02% 26.72% -766.84% 995.24% -107.67% -
  Horiz. % 73.69% -117.42% -335.69% -458.10% 68.70% -7.67% 100.00%
Total Cost 27,163 26,765 28,187 44,839 11,612 14,877 30,503 -1.91%
  YoY % 1.49% -5.04% -37.14% 286.14% -21.95% -51.23% -
  Horiz. % 89.05% 87.75% 92.41% 147.00% 38.07% 48.77% 100.00%
Net Worth 778,695 400,000 783,073 749,364 840,906 808,052 778,813 -0.00%
  YoY % 94.67% -48.92% 4.50% -10.89% 4.07% 3.75% -
  Horiz. % 99.98% 51.36% 100.55% 96.22% 107.97% 103.75% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 778,695 400,000 783,073 749,364 840,906 808,052 778,813 -0.00%
  YoY % 94.67% -48.92% 4.50% -10.89% 4.07% 3.75% -
  Horiz. % 99.98% 51.36% 100.55% 96.22% 107.97% 103.75% 100.00%
NOSH 669,557 400,000 691,333 660,000 667,386 666,875 671,391 -0.05%
  YoY % 67.39% -42.14% 4.75% -1.11% 0.08% -0.67% -
  Horiz. % 99.73% 59.58% 102.97% 98.30% 99.40% 99.33% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 38.89 % 3.68 % 6.22 % 1.07 % 34.78 % 32.06 % 22.69 % 9.39%
  YoY % 956.79% -40.84% 481.31% -96.92% 8.48% 41.30% -
  Horiz. % 171.40% 16.22% 27.41% 4.72% 153.28% 141.30% 100.00%
ROE 1.94 % 0.03 % 0.13 % 0.19 % 0.70 % 0.79 % 0.99 % 11.85%
  YoY % 6,366.67% -76.92% -31.58% -72.86% -11.39% -20.20% -
  Horiz. % 195.96% 3.03% 13.13% 19.19% 70.71% 79.80% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.64 6.95 4.35 6.87 2.67 3.28 5.88 2.04%
  YoY % -4.46% 59.77% -36.68% 157.30% -18.60% -44.22% -
  Horiz. % 112.93% 118.20% 73.98% 116.84% 45.41% 55.78% 100.00%
EPS 2.26 0.02 0.15 0.22 0.88 0.96 1.15 11.91%
  YoY % 11,200.00% -86.67% -31.82% -75.00% -8.33% -16.52% -
  Horiz. % 196.52% 1.74% 13.04% 19.13% 76.52% 83.48% 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 1.1630 1.0000 1.1327 1.1354 1.2600 1.2117 1.1600 0.04%
  YoY % 16.30% -11.72% -0.24% -9.89% 3.99% 4.46% -
  Horiz. % 100.26% 86.21% 97.65% 97.88% 108.62% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.35 3.97 4.29 6.47 2.54 3.13 5.63 2.02%
  YoY % 59.95% -7.46% -33.69% 154.72% -18.85% -44.40% -
  Horiz. % 112.79% 70.52% 76.20% 114.92% 45.12% 55.60% 100.00%
EPS 2.16 0.01 0.15 0.21 0.84 0.91 1.10 11.89%
  YoY % 21,500.00% -93.33% -28.57% -75.00% -7.69% -17.27% -
  Horiz. % 196.36% 0.91% 13.64% 19.09% 76.36% 82.73% 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 1.1117 0.5711 1.1179 1.0698 1.2005 1.1536 1.1119 -0.00%
  YoY % 94.66% -48.91% 4.50% -10.89% 4.07% 3.75% -
  Horiz. % 99.98% 51.36% 100.54% 96.21% 107.97% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.7800 0.8300 1.2500 0.9300 0.9000 2.9400 1.0500 -
P/RPS 11.75 11.95 28.75 13.54 33.74 89.54 17.87 -6.74%
  YoY % -1.67% -58.43% 112.33% -59.87% -62.32% 401.06% -
  Horiz. % 65.75% 66.87% 160.88% 75.77% 188.81% 501.06% 100.00%
P/EPS 34.51 3,254.90 833.33 422.73 102.27 306.25 91.30 -14.96%
  YoY % -98.94% 290.59% 97.13% 313.35% -66.61% 235.43% -
  Horiz. % 37.80% 3,565.06% 912.74% 463.01% 112.02% 335.43% 100.00%
EY 2.90 0.03 0.12 0.24 0.98 0.33 1.10 17.52%
  YoY % 9,566.67% -75.00% -50.00% -75.51% 196.97% -70.00% -
  Horiz. % 263.64% 2.73% 10.91% 21.82% 89.09% 30.00% 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 0.67 0.83 1.10 0.82 0.71 2.43 0.91 -4.97%
  YoY % -19.28% -24.55% 34.15% 15.49% -70.78% 167.03% -
  Horiz. % 73.63% 91.21% 120.88% 90.11% 78.02% 267.03% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 29/01/08 31/01/07 -
Price 0.8200 0.8800 1.5200 1.0800 0.9500 2.6300 1.3800 -
P/RPS 12.35 12.67 34.96 15.73 35.61 80.10 23.48 -10.15%
  YoY % -2.53% -63.76% 122.25% -55.83% -55.54% 241.14% -
  Horiz. % 52.60% 53.96% 148.89% 66.99% 151.66% 341.14% 100.00%
P/EPS 36.28 3,450.98 1,013.33 490.91 107.95 273.96 120.00 -18.06%
  YoY % -98.95% 240.56% 106.42% 354.76% -60.60% 128.30% -
  Horiz. % 30.23% 2,875.82% 844.44% 409.09% 89.96% 228.30% 100.00%
EY 2.76 0.03 0.10 0.20 0.93 0.37 0.83 22.15%
  YoY % 9,100.00% -70.00% -50.00% -78.49% 151.35% -55.42% -
  Horiz. % 332.53% 3.61% 12.05% 24.10% 112.05% 44.58% 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 0.71 0.88 1.34 0.95 0.75 2.17 1.19 -8.24%
  YoY % -19.32% -34.33% 41.05% 26.67% -65.44% 82.35% -
  Horiz. % 59.66% 73.95% 112.61% 79.83% 63.03% 182.35% 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