[GUOCO] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -936.01%

YoY- -260.14%

Quarter Report

GLM - 4th QR 30.06.2009.pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	116,328	141,480	160,521	82,011	120,127	145,984	130,964	-1.95%
YoY %	-17.78%	-11.86%	95.73%	-31.73%	-17.71%	11.47%	-	-
Horiz. %	88.82%	108.03%	122.57%	62.62%	91.73%	111.47%	100.00%	-
PBT	28,988	27,694	10,371	-67,695	46,216	63,466	64,998	-12.58%
YoY %	4.67%	167.03%	115.32%	-246.48%	-27.18%	-2.36%	-	-
Horiz. %	44.60%	42.61%	15.96%	-104.15%	71.10%	97.64%	100.00%	-
Tax	12	-1,863	322	-1,207	-3,139	-1,569	1,754	-56.39%
YoY %	100.64%	-678.57%	126.68%	61.55%	-100.06%	-189.45%	-	-
Horiz. %	0.68%	-106.21%	18.36%	-68.81%	-178.96%	-89.45%	100.00%	-
NP	29,000	25,831	10,693	-68,902	43,077	61,897	66,752	-12.96%
YoY %	12.27%	141.57%	115.52%	-259.95%	-30.41%	-7.27%	-	-
Horiz. %	43.44%	38.70%	16.02%	-103.22%	64.53%	92.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,534	24,701	13,964	-66,045	41,243	49,489	50,763	-10.23%
YoY %	7.42%	76.89%	121.14%	-260.14%	-16.66%	-2.51%	-	-
Horiz. %	52.27%	48.66%	27.51%	-130.10%	81.25%	97.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.04%	6.73%	-3.10%	-	6.79%	2.47%	-2.70%	-
YoY %	-100.59%	317.10%	0.00%	-	174.90%	191.48%	-	-
Horiz. %	1.48%	-249.26%	114.81%	-	-251.48%	-91.48%	100.00%	-
Total Cost	87,328	115,649	149,828	150,913	77,050	84,087	64,212	5.25%
YoY %	-24.49%	-22.81%	-0.72%	95.86%	-8.37%	30.95%	-	-
Horiz. %	136.00%	180.10%	233.33%	235.02%	119.99%	130.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	762,584	816,443	767,684	770,301	843,606	811,405	801,888	-0.83%
YoY %	-6.60%	6.35%	-0.34%	-8.69%	3.97%	1.19%	-	-
Horiz. %	95.10%	101.82%	95.73%	96.06%	105.20%	101.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	13,401	13,395	13,426	13,396	13,390	13,411	13,945	-0.66%
YoY %	0.04%	-0.23%	0.22%	0.04%	-0.16%	-3.83%	-	-
Horiz. %	96.10%	96.06%	96.28%	96.06%	96.02%	96.17%	100.00%	-
Div Payout %	50.51%	54.23%	96.15%	0.00%	32.47%	27.10%	27.47%	-
YoY %	-6.86%	-43.60%	0.00%	0.00%	19.82%	-1.35%	-	-
Horiz. %	183.87%	197.42%	350.02%	0.00%	118.20%	98.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	762,584	816,443	767,684	770,301	843,606	811,405	801,888	-0.83%
YoY %	-6.60%	6.35%	-0.34%	-8.69%	3.97%	1.19%	-	-
Horiz. %	95.10%	101.82%	95.73%	96.06%	105.20%	101.19%	100.00%	-
NOSH	670,050	669,765	671,346	669,827	669,529	670,582	697,293	-0.66%
YoY %	0.04%	-0.24%	0.23%	0.04%	-0.16%	-3.83%	-	-
Horiz. %	96.09%	96.05%	96.28%	96.06%	96.02%	96.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	24.93%	18.26%	6.66%	-84.02%	35.86%	42.40%	50.97%	-
YoY %	36.53%	174.17%	107.93%	-334.30%	-15.42%	-16.81%	-	-
Horiz. %	48.91%	35.82%	13.07%	-164.84%	70.36%	83.19%	100.00%	-
ROE	3.48%	3.03%	1.82%	-8.57%	4.89%	6.10%	6.33%	-
YoY %	14.85%	66.48%	121.24%	-275.26%	-19.84%	-3.63%	-	-
Horiz. %	54.98%	47.87%	28.75%	-135.39%	77.25%	96.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	17.36	21.12	23.91	12.24	17.94	21.77	18.78	-1.30%
YoY %	-17.80%	-11.67%	95.34%	-31.77%	-17.59%	15.92%	-	-
Horiz. %	92.44%	112.46%	127.32%	65.18%	95.53%	115.92%	100.00%	-
EPS	3.96	3.69	2.08	-9.86	6.16	7.38	7.28	-9.64%
YoY %	7.32%	77.40%	121.10%	-260.06%	-16.53%	1.37%	-	-
Horiz. %	54.40%	50.69%	28.57%	-135.44%	84.62%	101.37%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.1381	1.219	1.1435	1.15	1.26	1.21	1.15	-0.17%
YoY %	-6.64%	6.60%	-0.57%	-8.73%	4.13%	5.22%	-	-
Horiz. %	98.97%	106.00%	99.43%	100.00%	109.57%	105.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 670,121
RPS	16.61	20.20	22.92	11.71	17.15	20.84	18.70	-1.95%
YoY %	-17.77%	-11.87%	95.73%	-31.72%	-17.71%	11.44%	-	-
Horiz. %	88.82%	108.02%	122.57%	62.62%	91.71%	111.44%	100.00%	-
EPS	3.79	3.53	1.99	-9.43	5.89	7.07	7.25	-10.23%
YoY %	7.37%	77.39%	121.10%	-260.10%	-16.69%	-2.48%	-	-
Horiz. %	52.28%	48.69%	27.45%	-130.07%	81.24%	97.52%	100.00%	-
DPS	1.91	1.91	1.92	1.91	1.91	1.91	1.99	-0.68%
YoY %	0.00%	-0.52%	0.52%	0.00%	0.00%	-4.02%	-	-
Horiz. %	95.98%	95.98%	96.48%	95.98%	95.98%	95.98%	100.00%	-
NAPS	1.0887	1.1656	1.096	1.0997	1.2044	1.1584	1.1448	-0.83%
YoY %	-6.60%	6.35%	-0.34%	-8.69%	3.97%	1.19%	-	-
Horiz. %	95.10%	101.82%	95.74%	96.06%	105.21%	101.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.81	1.11	0.94	1.07	1.35	3.20	0.77	-
P/RPS	4.67	5.25	3.93	8.74	7.52	14.70	4.10	2.19%
YoY %	-11.05%	33.59%	-55.03%	16.22%	-48.84%	258.54%	-	-
Horiz. %	113.90%	128.05%	95.85%	213.17%	183.41%	358.54%	100.00%	-
P/EPS	20.45	30.10	45.19	-10.85	21.92	43.36	10.58	11.59%
YoY %	-32.06%	-33.39%	516.50%	-149.50%	-49.45%	309.83%	-	-
Horiz. %	193.29%	284.50%	427.13%	-102.55%	207.18%	409.83%	100.00%	-
EY	4.89	3.32	2.21	-9.21	4.56	2.31	9.45	-10.39%
YoY %	47.29%	50.23%	124.00%	-301.97%	97.40%	-75.56%	-	-
Horiz. %	51.75%	35.13%	23.39%	-97.46%	48.25%	24.44%	100.00%	-
DY	2.47	1.80	2.13	1.87	1.48	0.62	2.60	-0.85%
YoY %	37.22%	-15.49%	13.90%	26.35%	138.71%	-76.15%	-	-
Horiz. %	95.00%	69.23%	81.92%	71.92%	56.92%	23.85%	100.00%	-
P/NAPS	0.71	0.91	0.82	0.93	1.07	2.64	0.67	0.97%
YoY %	-21.98%	10.98%	-11.83%	-13.08%	-59.47%	294.03%	-	-
Horiz. %	105.97%	135.82%	122.39%	138.81%	159.70%	394.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/08/12	22/08/11	20/08/10	21/08/09	20/08/08	17/08/07	18/08/06	-
Price	0.79	0.83	0.92	1.21	1.20	2.40	0.79	-
P/RPS	4.55	3.93	3.85	9.88	6.69	11.02	4.21	1.30%
YoY %	15.78%	2.08%	-61.03%	47.68%	-39.29%	161.76%	-	-
Horiz. %	108.08%	93.35%	91.45%	234.68%	158.91%	261.76%	100.00%	-
P/EPS	19.95	22.51	44.23	-12.27	19.48	32.52	10.85	10.67%
YoY %	-11.37%	-49.11%	460.47%	-162.99%	-40.10%	199.72%	-	-
Horiz. %	183.87%	207.47%	407.65%	-113.09%	179.54%	299.72%	100.00%	-
EY	5.01	4.44	2.26	-8.15	5.13	3.08	9.22	-9.65%
YoY %	12.84%	96.46%	127.73%	-258.87%	66.56%	-66.59%	-	-
Horiz. %	54.34%	48.16%	24.51%	-88.39%	55.64%	33.41%	100.00%	-
DY	2.53	2.41	2.17	1.65	1.67	0.83	2.53	0.00%
YoY %	4.98%	11.06%	31.52%	-1.20%	101.20%	-67.19%	-	-
Horiz. %	100.00%	95.26%	85.77%	65.22%	66.01%	32.81%	100.00%	-
P/NAPS	0.69	0.68	0.80	1.05	0.95	1.98	0.69	0.00%
YoY %	1.47%	-15.00%	-23.81%	10.53%	-52.02%	186.96%	-	-
Horiz. %	100.00%	98.55%	115.94%	152.17%	137.68%	286.96%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

ADX

10 Mins

BUY

2024-07-03 16:50:00

ADX

5 Mins

BUY

2024-07-03 16:20:00

EMA 5

10 Mins

SELL

2024-07-03 16:20:00

ADX

10 Mins

SELL

2024-07-03 16:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

885

PTRANS

PERAK TRANSIT BERHAD

885

MPI

MALAYSIAN PACIFIC INDUSTRIES

843

HLIND

HONG LEONG INDUSTRIES BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

682

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

551

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

516

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More