Highlights

[GUOCO] YoY Quarter Result on 2010-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 19-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     350.87%    YoY -     -28.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 59,103 44,446 27,789 30,057 45,322 17,803 21,897 17.98%
  YoY % 32.98% 59.94% -7.55% -33.68% 154.58% -18.70% -
  Horiz. % 269.91% 202.98% 126.91% 137.27% 206.98% 81.30% 100.00%
PBT 16,190 18,396 934 1,466 351 6,561 6,976 15.05%
  YoY % -11.99% 1,869.59% -36.29% 317.66% -94.65% -5.95% -
  Horiz. % 232.08% 263.70% 13.39% 21.01% 5.03% 94.05% 100.00%
Tax -2,307 -1,113 90 404 132 -370 44 -
  YoY % -107.28% -1,336.67% -77.72% 206.06% 135.68% -940.91% -
  Horiz. % -5,243.18% -2,529.55% 204.55% 918.18% 300.00% -840.91% 100.00%
NP 13,883 17,283 1,024 1,870 483 6,191 7,020 12.02%
  YoY % -19.67% 1,587.79% -45.24% 287.16% -92.20% -11.81% -
  Horiz. % 197.76% 246.20% 14.59% 26.64% 6.88% 88.19% 100.00%
NP to SH 12,262 15,132 102 1,037 1,452 5,873 6,402 11.43%
  YoY % -18.97% 14,735.29% -90.16% -28.58% -75.28% -8.26% -
  Horiz. % 191.53% 236.36% 1.59% 16.20% 22.68% 91.74% 100.00%
Tax Rate 14.25 % 6.05 % -9.64 % -27.56 % -37.61 % 5.64 % -0.63 % -
  YoY % 135.54% 162.76% 65.02% 26.72% -766.84% 995.24% -
  Horiz. % -2,261.90% -960.32% 1,530.16% 4,374.60% 5,969.84% -895.24% 100.00%
Total Cost 45,220 27,163 26,765 28,187 44,839 11,612 14,877 20.34%
  YoY % 66.48% 1.49% -5.04% -37.14% 286.14% -21.95% -
  Horiz. % 303.96% 182.58% 179.91% 189.47% 301.40% 78.05% 100.00%
Net Worth 822,425 778,695 400,000 783,073 749,364 840,906 808,052 0.29%
  YoY % 5.62% 94.67% -48.92% 4.50% -10.89% 4.07% -
  Horiz. % 101.78% 96.37% 49.50% 96.91% 92.74% 104.07% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 822,425 778,695 400,000 783,073 749,364 840,906 808,052 0.29%
  YoY % 5.62% 94.67% -48.92% 4.50% -10.89% 4.07% -
  Horiz. % 101.78% 96.37% 49.50% 96.91% 92.74% 104.07% 100.00%
NOSH 670,054 669,557 400,000 691,333 660,000 667,386 666,875 0.08%
  YoY % 0.07% 67.39% -42.14% 4.75% -1.11% 0.08% -
  Horiz. % 100.48% 100.40% 59.98% 103.67% 98.97% 100.08% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 23.49 % 38.89 % 3.68 % 6.22 % 1.07 % 34.78 % 32.06 % -5.05%
  YoY % -39.60% 956.79% -40.84% 481.31% -96.92% 8.48% -
  Horiz. % 73.27% 121.30% 11.48% 19.40% 3.34% 108.48% 100.00%
ROE 1.49 % 1.94 % 0.03 % 0.13 % 0.19 % 0.70 % 0.79 % 11.14%
  YoY % -23.20% 6,366.67% -76.92% -31.58% -72.86% -11.39% -
  Horiz. % 188.61% 245.57% 3.80% 16.46% 24.05% 88.61% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.82 6.64 6.95 4.35 6.87 2.67 3.28 17.91%
  YoY % 32.83% -4.46% 59.77% -36.68% 157.30% -18.60% -
  Horiz. % 268.90% 202.44% 211.89% 132.62% 209.45% 81.40% 100.00%
EPS 1.83 2.26 0.02 0.15 0.22 0.88 0.96 11.34%
  YoY % -19.03% 11,200.00% -86.67% -31.82% -75.00% -8.33% -
  Horiz. % 190.63% 235.42% 2.08% 15.63% 22.92% 91.67% 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 1.2274 1.1630 1.0000 1.1327 1.1354 1.2600 1.2117 0.21%
  YoY % 5.54% 16.30% -11.72% -0.24% -9.89% 3.99% -
  Horiz. % 101.30% 95.98% 82.53% 93.48% 93.70% 103.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.44 6.35 3.97 4.29 6.47 2.54 3.13 17.96%
  YoY % 32.91% 59.95% -7.46% -33.69% 154.72% -18.85% -
  Horiz. % 269.65% 202.88% 126.84% 137.06% 206.71% 81.15% 100.00%
EPS 1.75 2.16 0.01 0.15 0.21 0.84 0.91 11.50%
  YoY % -18.98% 21,500.00% -93.33% -28.57% -75.00% -7.69% -
  Horiz. % 192.31% 237.36% 1.10% 16.48% 23.08% 92.31% 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 1.1741 1.1117 0.5711 1.1179 1.0698 1.2005 1.1536 0.29%
  YoY % 5.61% 94.66% -48.91% 4.50% -10.89% 4.07% -
  Horiz. % 101.78% 96.37% 49.51% 96.91% 92.74% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0000 0.7800 0.8300 1.2500 0.9300 0.9000 2.9400 -
P/RPS 11.34 11.75 11.95 28.75 13.54 33.74 89.54 -29.11%
  YoY % -3.49% -1.67% -58.43% 112.33% -59.87% -62.32% -
  Horiz. % 12.66% 13.12% 13.35% 32.11% 15.12% 37.68% 100.00%
P/EPS 54.64 34.51 3,254.90 833.33 422.73 102.27 306.25 -24.95%
  YoY % 58.33% -98.94% 290.59% 97.13% 313.35% -66.61% -
  Horiz. % 17.84% 11.27% 1,062.82% 272.11% 138.03% 33.39% 100.00%
EY 1.83 2.90 0.03 0.12 0.24 0.98 0.33 33.01%
  YoY % -36.90% 9,566.67% -75.00% -50.00% -75.51% 196.97% -
  Horiz. % 554.55% 878.79% 9.09% 36.36% 72.73% 296.97% 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 0.81 0.67 0.83 1.10 0.82 0.71 2.43 -16.72%
  YoY % 20.90% -19.28% -24.55% 34.15% 15.49% -70.78% -
  Horiz. % 33.33% 27.57% 34.16% 45.27% 33.74% 29.22% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/01/14 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 29/01/08 -
Price 1.0000 0.8200 0.8800 1.5200 1.0800 0.9500 2.6300 -
P/RPS 11.34 12.35 12.67 34.96 15.73 35.61 80.10 -27.79%
  YoY % -8.18% -2.53% -63.76% 122.25% -55.83% -55.54% -
  Horiz. % 14.16% 15.42% 15.82% 43.65% 19.64% 44.46% 100.00%
P/EPS 54.64 36.28 3,450.98 1,013.33 490.91 107.95 273.96 -23.54%
  YoY % 50.61% -98.95% 240.56% 106.42% 354.76% -60.60% -
  Horiz. % 19.94% 13.24% 1,259.67% 369.88% 179.19% 39.40% 100.00%
EY 1.83 2.76 0.03 0.10 0.20 0.93 0.37 30.50%
  YoY % -33.70% 9,100.00% -70.00% -50.00% -78.49% 151.35% -
  Horiz. % 494.59% 745.95% 8.11% 27.03% 54.05% 251.35% 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 0.81 0.71 0.88 1.34 0.95 0.75 2.17 -15.13%
  YoY % 14.08% -19.32% -34.33% 41.05% 26.67% -65.44% -
  Horiz. % 37.33% 32.72% 40.55% 61.75% 43.78% 34.56% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers