[GUOCO] YoY TTM 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- -298.72%
YoY- -266.99%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 116,328 142,295 160,521 82,012 120,127 145,984 130,964 -1.95%
PBT 28,988 25,966 10,384 -67,695 44,526 63,465 64,998 -12.58%
Tax 12 -1,432 322 -1,207 -3,139 -1,569 1,754 -56.39%
NP 29,000 24,534 10,706 -68,902 41,387 61,896 66,752 -12.96%
-
NP to SH 26,534 23,404 13,977 -66,047 39,551 48,200 50,763 -10.23%
-
Tax Rate -0.04% 5.51% -3.10% - 7.05% 2.47% -2.70% -
Total Cost 87,328 117,761 149,815 150,914 78,740 84,088 64,212 5.25%
-
Net Worth 762,742 670,840 767,348 770,639 843,489 670,432 801,740 -0.82%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,403 13,416 13,421 13,402 13,388 13,408 13,943 -0.65%
Div Payout % 50.52% 57.33% 96.02% 0.00% 33.85% 27.82% 27.47% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 762,742 670,840 767,348 770,639 843,489 670,432 801,740 -0.82%
NOSH 670,189 670,840 671,052 670,121 669,436 670,432 697,165 -0.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.93% 17.24% 6.67% -84.01% 34.45% 42.40% 50.97% -
ROE 3.48% 3.49% 1.82% -8.57% 4.69% 7.19% 6.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.36 21.21 23.92 12.24 17.94 21.77 18.79 -1.30%
EPS 3.96 3.49 2.08 -9.86 5.91 7.19 7.28 -9.64%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.1381 1.00 1.1435 1.15 1.26 1.00 1.15 -0.17%
Adjusted Per Share Value based on latest NOSH - 670,121
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.61 20.31 22.92 11.71 17.15 20.84 18.70 -1.95%
EPS 3.79 3.34 2.00 -9.43 5.65 6.88 7.25 -10.23%
DPS 1.91 1.92 1.92 1.91 1.91 1.91 1.99 -0.68%
NAPS 1.0889 0.9577 1.0955 1.1002 1.2042 0.9571 1.1446 -0.82%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 5.23 3.93 8.74 7.52 14.70 4.10 2.19%
P/EPS 20.46 31.82 45.13 -10.86 22.85 44.51 10.57 11.62%
EY 4.89 3.14 2.22 -9.21 4.38 2.25 9.46 -10.40%
DY 2.47 1.80 2.13 1.87 1.48 0.62 2.60 -0.85%
P/NAPS 0.71 1.11 0.82 0.93 1.07 3.20 0.67 0.97%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 3.91 3.85 9.89 6.69 11.02 4.21 1.30%
P/EPS 19.95 23.79 44.17 -12.28 20.31 33.38 10.85 10.67%
EY 5.01 4.20 2.26 -8.15 4.92 3.00 9.22 -9.65%
DY 2.53 2.41 2.17 1.65 1.67 0.83 2.53 0.00%
P/NAPS 0.69 0.83 0.80 1.05 0.95 2.40 0.69 0.00%

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
Post a Comment