[GUOCO] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
11-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -93.72%
YoY- 68.7%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 116,328 103,068 110,670 110,184 141,480 112,386 120,670 -2.41%
PBT 28,988 434 2,202 668 27,694 -1,954 3,442 314.47%
Tax 12 -766 842 1,324 -1,863 -157 1,020 -94.84%
NP 29,000 -332 3,044 1,992 25,831 -2,112 4,462 248.66%
-
NP to SH 26,534 -2,420 980 1,552 24,701 -3,173 2,534 379.31%
-
Tax Rate -0.04% 176.50% -38.24% -198.20% 6.73% - -29.63% -
Total Cost 87,328 103,400 107,626 108,192 115,649 114,498 116,208 -17.35%
-
Net Worth 762,584 749,312 627,999 685,000 816,443 745,336 755,332 0.63%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,401 - - - 13,395 - - -
Div Payout % 50.51% - - - 54.23% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 762,584 749,312 627,999 685,000 816,443 745,336 755,332 0.63%
NOSH 670,050 662,580 627,999 685,000 669,765 661,111 666,842 0.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.93% -0.32% 2.75% 1.81% 18.26% -1.88% 3.70% -
ROE 3.48% -0.32% 0.16% 0.23% 3.03% -0.43% 0.34% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.36 15.56 17.62 16.09 21.12 17.00 18.10 -2.74%
EPS 3.96 -0.36 0.14 0.24 3.69 -0.48 0.38 377.78%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1381 1.1309 1.00 1.00 1.219 1.1274 1.1327 0.31%
Adjusted Per Share Value based on latest NOSH - 685,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.61 14.71 15.80 15.73 20.20 16.04 17.23 -2.41%
EPS 3.79 -0.35 0.14 0.22 3.53 -0.45 0.36 381.03%
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.0887 1.0697 0.8966 0.9779 1.1656 1.0641 1.0783 0.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.81 0.83 0.83 0.80 1.11 1.33 1.25 -
P/RPS 4.67 5.34 4.71 4.97 5.25 7.82 6.91 -23.00%
P/EPS 20.45 -227.25 531.88 353.09 30.10 -277.08 328.95 -84.33%
EY 4.89 -0.44 0.19 0.28 3.32 -0.36 0.30 543.96%
DY 2.47 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.71 0.73 0.83 0.80 0.91 1.18 1.10 -25.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 18/04/12 18/01/12 11/10/11 22/08/11 13/04/11 19/01/11 -
Price 0.79 0.83 0.88 0.85 0.83 1.30 1.52 -
P/RPS 4.55 5.34 4.99 5.28 3.93 7.65 8.40 -33.57%
P/EPS 19.95 -227.25 563.92 375.16 22.51 -270.83 400.00 -86.47%
EY 5.01 -0.44 0.18 0.27 4.44 -0.37 0.25 639.13%
DY 2.53 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.69 0.73 0.88 0.85 0.68 1.15 1.34 -35.78%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment