[GUOCO] YoY Cumulative Quarter Result on 31-Dec-2009 [#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- 21.46%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 82,436 55,335 60,335 88,076 36,080 58,251 63,540 4.43%
PBT 23,345 1,101 1,721 9,130 11,189 12,460 11,881 11.90%
Tax -1,619 421 510 -2,807 -1,201 -1,248 -709 14.73%
NP 21,726 1,522 2,231 6,323 9,988 11,212 11,172 11.71%
-
NP to SH 19,032 490 1,267 8,139 9,291 9,768 9,470 12.32%
-
Tax Rate 6.94% -38.24% -29.63% 30.74% 10.73% 10.02% 5.97% -
Total Cost 60,710 53,813 58,104 81,753 26,092 47,039 52,368 2.49%
-
Net Worth 779,373 627,999 755,332 763,720 842,205 810,677 779,092 0.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 779,373 627,999 755,332 763,720 842,205 810,677 779,092 0.00%
NOSH 670,140 627,999 666,842 672,644 668,417 669,041 671,631 -0.03%
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 26.35% 2.75% 3.70% 7.18% 27.68% 19.25% 17.58% -
ROE 2.44% 0.08% 0.17% 1.07% 1.10% 1.20% 1.22% -
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 12.30 8.81 9.05 13.09 5.40 8.71 9.46 4.46%
EPS 2.84 0.07 0.19 1.21 1.39 1.46 1.41 12.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.163 1.00 1.1327 1.1354 1.26 1.2117 1.16 0.04%
Adjusted Per Share Value based on latest NOSH - 660,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.77 7.90 8.61 12.57 5.15 8.32 9.07 4.43%
EPS 2.72 0.07 0.18 1.16 1.33 1.39 1.35 12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1127 0.8966 1.0783 1.0903 1.2024 1.1574 1.1123 0.00%
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 0.78 0.83 1.25 0.93 0.90 2.94 1.05 -
P/RPS 6.34 9.42 13.82 7.10 16.67 33.77 11.10 -8.90%
P/EPS 27.46 1,063.76 657.89 76.86 64.75 201.37 74.47 -15.30%
EY 3.64 0.09 0.15 1.30 1.54 0.50 1.34 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.10 0.82 0.71 2.43 0.91 -4.97%
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 0.82 0.88 1.52 1.08 0.95 2.63 1.38 -
P/RPS 6.67 9.99 16.80 8.25 17.60 30.21 14.59 -12.21%
P/EPS 28.87 1,127.84 800.00 89.26 68.35 180.14 97.87 -18.39%
EY 3.46 0.09 0.13 1.12 1.46 0.56 1.02 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 1.34 0.95 0.75 2.17 1.19 -8.24%

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