Highlights

[GUOCO] YoY Quarter Result on 2010-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 19-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -489.19%    YoY -     -67.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,028 21,966 23,955 42,420 17,731 22,356 38,714 18.27%
  YoY % 382.69% -8.30% -43.53% 139.24% -20.69% -42.25% -
  Horiz. % 273.88% 56.74% 61.88% 109.57% 45.80% 57.75% 100.00%
PBT 10,631 -775 -3,187 -6,074 -3,241 3,689 10,832 -0.31%
  YoY % 1,471.74% 75.68% 47.53% -87.41% -187.86% -65.94% -
  Horiz. % 98.14% -7.15% -29.42% -56.07% -29.92% 34.06% 100.00%
Tax -584 -996 -628 188 -1,132 -1,401 -1,156 -10.75%
  YoY % 41.37% -58.60% -434.04% 116.61% 19.20% -21.19% -
  Horiz. % 50.52% 86.16% 54.33% -16.26% 97.92% 121.19% 100.00%
NP 10,047 -1,771 -3,815 -5,886 -4,373 2,288 9,676 0.63%
  YoY % 667.31% 53.58% 35.19% -34.60% -291.13% -76.35% -
  Horiz. % 103.83% -18.30% -39.43% -60.83% -45.19% 23.65% 100.00%
NP to SH 8,793 -2,305 -3,647 -5,651 -3,367 2,471 9,045 -0.47%
  YoY % 481.48% 36.80% 35.46% -67.83% -236.26% -72.68% -
  Horiz. % 97.21% -25.48% -40.32% -62.48% -37.22% 27.32% 100.00%
Tax Rate 5.49 % - % - % - % - % 37.98 % 10.67 % -10.47%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 255.95% -
  Horiz. % 51.45% 0.00% 0.00% 0.00% 0.00% 355.95% 100.00%
Total Cost 95,981 23,737 27,770 48,306 22,104 20,068 29,038 22.03%
  YoY % 304.35% -14.52% -42.51% 118.54% 10.15% -30.89% -
  Horiz. % 330.54% 81.74% 95.63% 166.35% 76.12% 69.11% 100.00%
Net Worth 788,013 765,134 761,412 758,041 845,049 812,090 783,899 0.09%
  YoY % 2.99% 0.49% 0.44% -10.30% 4.06% 3.60% -
  Horiz. % 100.52% 97.61% 97.13% 96.70% 107.80% 103.60% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 788,013 765,134 761,412 758,041 845,049 812,090 783,899 0.09%
  YoY % 2.99% 0.49% 0.44% -10.30% 4.06% 3.60% -
  Horiz. % 100.52% 97.61% 97.13% 96.70% 107.80% 103.60% 100.00%
NOSH 671,221 676,571 675,370 672,738 673,400 667,837 669,999 0.03%
  YoY % -0.79% 0.18% 0.39% -0.10% 0.83% -0.32% -
  Horiz. % 100.18% 100.98% 100.80% 100.41% 100.51% 99.68% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.48 % -8.06 % -15.93 % -13.88 % -24.66 % 10.23 % 24.99 % -14.90%
  YoY % 217.62% 49.40% -14.77% 43.71% -341.06% -59.06% -
  Horiz. % 37.94% -32.25% -63.75% -55.54% -98.68% 40.94% 100.00%
ROE 1.12 % -0.30 % -0.48 % -0.75 % -0.40 % 0.30 % 1.15 % -0.44%
  YoY % 473.33% 37.50% 36.00% -87.50% -233.33% -73.91% -
  Horiz. % 97.39% -26.09% -41.74% -65.22% -34.78% 26.09% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.80 3.25 3.55 6.31 2.63 3.35 5.78 18.23%
  YoY % 386.15% -8.45% -43.74% 139.92% -21.49% -42.04% -
  Horiz. % 273.36% 56.23% 61.42% 109.17% 45.50% 57.96% 100.00%
EPS 1.31 -0.34 -0.54 -0.84 -0.50 0.37 1.35 -0.50%
  YoY % 485.29% 37.04% 35.71% -68.00% -235.14% -72.59% -
  Horiz. % 97.04% -25.19% -40.00% -62.22% -37.04% 27.41% 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 1.1740 1.1309 1.1274 1.1268 1.2549 1.2160 1.1700 0.06%
  YoY % 3.81% 0.31% 0.05% -10.21% 3.20% 3.93% -
  Horiz. % 100.34% 96.66% 96.36% 96.31% 107.26% 103.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.14 3.14 3.42 6.06 2.53 3.19 5.53 18.26%
  YoY % 382.17% -8.19% -43.56% 139.53% -20.69% -42.31% -
  Horiz. % 273.78% 56.78% 61.84% 109.58% 45.75% 57.69% 100.00%
EPS 1.26 -0.33 -0.52 -0.81 -0.48 0.35 1.29 -0.39%
  YoY % 481.82% 36.54% 35.80% -68.75% -237.14% -72.87% -
  Horiz. % 97.67% -25.58% -40.31% -62.79% -37.21% 27.13% 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 1.1250 1.0923 1.0870 1.0822 1.2064 1.1594 1.1191 0.09%
  YoY % 2.99% 0.49% 0.44% -10.30% 4.05% 3.60% -
  Horiz. % 100.53% 97.61% 97.13% 96.70% 107.80% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.9200 0.8300 1.3300 1.0500 0.7200 1.7400 1.6800 -
P/RPS 5.82 25.56 37.50 16.65 27.34 51.98 29.07 -23.50%
  YoY % -77.23% -31.84% 125.23% -39.10% -47.40% 78.81% -
  Horiz. % 20.02% 87.93% 129.00% 57.28% 94.05% 178.81% 100.00%
P/EPS 70.23 -243.62 -246.30 -125.00 -144.00 470.27 124.44 -9.09%
  YoY % 128.83% 1.09% -97.04% 13.19% -130.62% 277.91% -
  Horiz. % 56.44% -195.77% -197.93% -100.45% -115.72% 377.91% 100.00%
EY 1.42 -0.41 -0.41 -0.80 -0.69 0.21 0.80 10.03%
  YoY % 446.34% 0.00% 48.75% -15.94% -428.57% -73.75% -
  Horiz. % 177.50% -51.25% -51.25% -100.00% -86.25% 26.25% 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 0.78 0.73 1.18 0.93 0.57 1.43 1.44 -9.71%
  YoY % 6.85% -38.14% 26.88% 63.16% -60.14% -0.69% -
  Horiz. % 54.17% 50.69% 81.94% 64.58% 39.58% 99.31% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/04/13 18/04/12 13/04/11 19/04/10 15/04/09 18/04/08 25/04/07 -
Price 1.1000 0.8300 1.3000 1.0800 0.8500 1.6000 1.7400 -
P/RPS 6.96 25.56 36.65 17.13 32.28 47.80 30.11 -21.64%
  YoY % -72.77% -30.26% 113.95% -46.93% -32.47% 58.75% -
  Horiz. % 23.12% 84.89% 121.72% 56.89% 107.21% 158.75% 100.00%
P/EPS 83.97 -243.62 -240.74 -128.57 -170.00 432.43 128.89 -6.89%
  YoY % 134.47% -1.20% -87.24% 24.37% -139.31% 235.50% -
  Horiz. % 65.15% -189.01% -186.78% -99.75% -131.90% 335.50% 100.00%
EY 1.19 -0.41 -0.42 -0.78 -0.59 0.23 0.78 7.29%
  YoY % 390.24% 2.38% 46.15% -32.20% -356.52% -70.51% -
  Horiz. % 152.56% -52.56% -53.85% -100.00% -75.64% 29.49% 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 0.73 1.15 0.96 0.68 1.32 1.49 -7.38%
  YoY % 28.77% -36.52% 19.79% 41.18% -48.48% -11.41% -
  Horiz. % 63.09% 48.99% 77.18% 64.43% 45.64% 88.59% 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.
 


 

248  300  556  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.38-0.05 
 BJLAND 0.235+0.01 
 HSI-H6P 0.195+0.005 
 JAKS 0.83+0.01 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers