[GUOCO] YoY TTM Result on 30-Jun-2010 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 120.12%

YoY- 121.16%

Quarter Report

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	263,257	116,328	142,295	160,521	82,012	120,127	145,984	10.31%
YoY %	126.31%	-18.25%	-11.35%	95.73%	-31.73%	-17.71%	-	-
Horiz. %	180.33%	79.69%	97.47%	109.96%	56.18%	82.29%	100.00%	-
PBT	52,378	28,988	25,966	10,384	-67,695	44,526	63,465	-3.14%
YoY %	80.69%	11.64%	150.06%	115.34%	-252.03%	-29.84%	-	-
Horiz. %	82.53%	45.68%	40.91%	16.36%	-106.67%	70.16%	100.00%	-
Tax	-5,092	12	-1,432	322	-1,207	-3,139	-1,569	21.65%
YoY %	-42,533.33%	100.84%	-544.72%	126.68%	61.55%	-100.06%	-	-
Horiz. %	324.54%	-0.76%	91.27%	-20.52%	76.93%	200.06%	100.00%	-
NP	47,286	29,000	24,534	10,706	-68,902	41,387	61,896	-4.38%
YoY %	63.06%	18.20%	129.16%	115.54%	-266.48%	-33.13%	-	-
Horiz. %	76.40%	46.85%	39.64%	17.30%	-111.32%	66.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,969	26,534	23,404	13,977	-66,047	39,551	48,200	-2.27%
YoY %	58.17%	13.37%	67.45%	121.16%	-266.99%	-17.94%	-	-
Horiz. %	87.07%	55.05%	48.56%	29.00%	-137.03%	82.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.72%	-0.04%	5.51%	-3.10%	-	7.05%	2.47%	-
YoY %	24,400.00%	-100.73%	277.74%	0.00%	-	185.43%	-	-
Horiz. %	393.52%	-1.62%	223.08%	-125.51%	-	285.43%	100.00%	-
Total Cost	215,971	87,328	117,761	149,815	150,914	78,740	84,088	17.00%
YoY %	147.31%	-25.84%	-21.40%	-0.73%	91.66%	-6.36%	-	-
Horiz. %	256.84%	103.85%	140.04%	178.16%	179.47%	93.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	807,280	762,742	670,840	767,348	770,639	843,489	670,432	3.14%
YoY %	5.84%	13.70%	-12.58%	-0.43%	-8.64%	25.81%	-	-
Horiz. %	120.41%	113.77%	100.06%	114.46%	114.95%	125.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	13,406	13,403	13,416	13,421	13,402	13,388	13,408	-0.00%
YoY %	0.02%	-0.10%	-0.04%	0.14%	0.10%	-0.15%	-	-
Horiz. %	99.99%	99.96%	100.06%	100.10%	99.96%	99.85%	100.00%	-
Div Payout %	31.94%	50.52%	57.33%	96.02%	0.00%	33.85%	27.82%	-
YoY %	-36.78%	-11.88%	-40.29%	0.00%	0.00%	21.68%	-	-
Horiz. %	114.81%	181.60%	206.07%	345.15%	0.00%	121.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	807,280	762,742	670,840	767,348	770,639	843,489	670,432	3.14%
YoY %	5.84%	13.70%	-12.58%	-0.43%	-8.64%	25.81%	-	-
Horiz. %	120.41%	113.77%	100.06%	114.46%	114.95%	125.81%	100.00%	-
NOSH	670,331	670,189	670,840	671,052	670,121	669,436	670,432	-0.00%
YoY %	0.02%	-0.10%	-0.03%	0.14%	0.10%	-0.15%	-	-
Horiz. %	99.98%	99.96%	100.06%	100.09%	99.95%	99.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	17.96%	24.93%	17.24%	6.67%	-84.01%	34.45%	42.40%	-
YoY %	-27.96%	44.61%	158.47%	107.94%	-343.86%	-18.75%	-	-
Horiz. %	42.36%	58.80%	40.66%	15.73%	-198.14%	81.25%	100.00%	-
ROE	5.20%	3.48%	3.49%	1.82%	-8.57%	4.69%	7.19%	-
YoY %	49.43%	-0.29%	91.76%	121.24%	-282.73%	-34.77%	-	-
Horiz. %	72.32%	48.40%	48.54%	25.31%	-119.19%	65.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	39.27	17.36	21.21	23.92	12.24	17.94	21.77	10.32%
YoY %	126.21%	-18.15%	-11.33%	95.42%	-31.77%	-17.59%	-	-
Horiz. %	180.39%	79.74%	97.43%	109.88%	56.22%	82.41%	100.00%	-
EPS	6.26	3.96	3.49	2.08	-9.86	5.91	7.19	-2.28%
YoY %	58.08%	13.47%	67.79%	121.10%	-266.84%	-17.80%	-	-
Horiz. %	87.07%	55.08%	48.54%	28.93%	-137.13%	82.20%	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	1.2043	1.1381	1.00	1.1435	1.15	1.26	1.00	3.14%
YoY %	5.82%	13.81%	-12.55%	-0.57%	-8.73%	26.00%	-	-
Horiz. %	120.43%	113.81%	100.00%	114.35%	115.00%	126.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 671,052
RPS	37.58	16.61	20.31	22.92	11.71	17.15	20.84	10.31%
YoY %	126.25%	-18.22%	-11.39%	95.73%	-31.72%	-17.71%	-	-
Horiz. %	180.33%	79.70%	97.46%	109.98%	56.19%	82.29%	100.00%	-
EPS	5.99	3.79	3.34	2.00	-9.43	5.65	6.88	-2.28%
YoY %	58.05%	13.47%	67.00%	121.21%	-266.90%	-17.88%	-	-
Horiz. %	87.06%	55.09%	48.55%	29.07%	-137.06%	82.12%	100.00%	-
DPS	1.91	1.91	1.92	1.92	1.91	1.91	1.91	0.00%
YoY %	0.00%	-0.52%	0.00%	0.52%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.52%	100.52%	100.00%	100.00%	100.00%	-
NAPS	1.1525	1.0889	0.9577	1.0955	1.1002	1.2042	0.9571	3.14%
YoY %	5.84%	13.70%	-12.58%	-0.43%	-8.64%	25.82%	-	-
Horiz. %	120.42%	113.77%	100.06%	114.46%	114.95%	125.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.19	0.81	1.11	0.94	1.07	1.35	3.20	-
P/RPS	3.03	4.67	5.23	3.93	8.74	7.52	14.70	-23.12%
YoY %	-35.12%	-10.71%	33.08%	-55.03%	16.22%	-48.84%	-	-
Horiz. %	20.61%	31.77%	35.58%	26.73%	59.46%	51.16%	100.00%	-
P/EPS	19.01	20.46	31.82	45.13	-10.86	22.85	44.51	-13.20%
YoY %	-7.09%	-35.70%	-29.49%	515.56%	-147.53%	-48.66%	-	-
Horiz. %	42.71%	45.97%	71.49%	101.39%	-24.40%	51.34%	100.00%	-
EY	5.26	4.89	3.14	2.22	-9.21	4.38	2.25	15.18%
YoY %	7.57%	55.73%	41.44%	124.10%	-310.27%	94.67%	-	-
Horiz. %	233.78%	217.33%	139.56%	98.67%	-409.33%	194.67%	100.00%	-
DY	1.68	2.47	1.80	2.13	1.87	1.48	0.62	18.05%
YoY %	-31.98%	37.22%	-15.49%	13.90%	26.35%	138.71%	-	-
Horiz. %	270.97%	398.39%	290.32%	343.55%	301.61%	238.71%	100.00%	-
P/NAPS	0.99	0.71	1.11	0.82	0.93	1.07	3.20	-17.74%
YoY %	39.44%	-36.04%	35.37%	-11.83%	-13.08%	-66.56%	-	-
Horiz. %	30.94%	22.19%	34.69%	25.62%	29.06%	33.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	23/08/12	22/08/11	20/08/10	21/08/09	20/08/08	17/08/07	-
Price	1.14	0.79	0.83	0.92	1.21	1.20	2.40	-
P/RPS	2.90	4.55	3.91	3.85	9.89	6.69	11.02	-19.93%
YoY %	-36.26%	16.37%	1.56%	-61.07%	47.83%	-39.29%	-	-
Horiz. %	26.32%	41.29%	35.48%	34.94%	89.75%	60.71%	100.00%	-
P/EPS	18.21	19.95	23.79	44.17	-12.28	20.31	33.38	-9.59%
YoY %	-8.72%	-16.14%	-46.14%	459.69%	-160.46%	-39.16%	-	-
Horiz. %	54.55%	59.77%	71.27%	132.32%	-36.79%	60.84%	100.00%	-
EY	5.49	5.01	4.20	2.26	-8.15	4.92	3.00	10.58%
YoY %	9.58%	19.29%	85.84%	127.73%	-265.65%	64.00%	-	-
Horiz. %	183.00%	167.00%	140.00%	75.33%	-271.67%	164.00%	100.00%	-
DY	1.75	2.53	2.41	2.17	1.65	1.67	0.83	13.22%
YoY %	-30.83%	4.98%	11.06%	31.52%	-1.20%	101.20%	-	-
Horiz. %	210.84%	304.82%	290.36%	261.45%	198.80%	201.20%	100.00%	-
P/NAPS	0.95	0.69	0.83	0.80	1.05	0.95	2.40	-14.30%
YoY %	37.68%	-16.87%	3.75%	-23.81%	10.53%	-60.42%	-	-
Horiz. %	39.58%	28.75%	34.58%	33.33%	43.75%	39.58%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos