[GUOCO] YoY TTM Result on 30-Sep-2009 [#1]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

14-Oct-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 4.97%

YoY- -258.48%

Quarter Report

GLM - 1st QR 30.09.2009.pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	126,772	139,563	148,045	106,489	102,050	158,254	132,880	-0.78%
YoY %	-9.17%	-5.73%	39.02%	4.35%	-35.52%	19.10%	-	-
Horiz. %	95.40%	105.03%	111.41%	80.14%	76.80%	119.10%	100.00%	-
PBT	33,770	25,878	1,846	-63,530	43,670	66,822	63,770	-10.04%
YoY %	30.50%	1,301.84%	102.91%	-245.48%	-34.65%	4.79%	-	-
Horiz. %	52.96%	40.58%	2.89%	-99.62%	68.48%	104.79%	100.00%	-
Tax	-825	-1,207	3,367	-3,315	-2,677	-2,954	2,401	-
YoY %	31.65%	-135.85%	201.57%	-23.83%	9.38%	-223.03%	-	-
Horiz. %	-34.36%	-50.27%	140.23%	-138.07%	-111.50%	-123.03%	100.00%	-
NP	32,945	24,671	5,213	-66,845	40,993	63,868	66,171	-10.96%
YoY %	33.54%	373.26%	107.80%	-263.06%	-35.82%	-3.48%	-	-
Horiz. %	49.79%	37.28%	7.88%	-101.02%	61.95%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,046	23,562	7,506	-62,764	39,604	49,816	49,999	-8.13%
YoY %	27.52%	213.91%	111.96%	-258.48%	-20.50%	-0.37%	-	-
Horiz. %	60.09%	47.12%	15.01%	-125.53%	79.21%	99.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.44%	4.66%	-182.39%	-	6.13%	4.42%	-3.77%	-
YoY %	-47.64%	102.55%	0.00%	-	38.69%	217.24%	-	-
Horiz. %	-64.72%	-123.61%	4,837.93%	-	-162.60%	-117.24%	100.00%	-
Total Cost	93,827	114,892	142,832	173,334	61,057	94,386	66,709	5.84%
YoY %	-18.33%	-19.56%	-17.60%	183.89%	-35.31%	41.49%	-	-
Horiz. %	140.65%	172.23%	214.11%	259.84%	91.53%	141.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	773,679	685,000	877,526	774,136	848,602	819,579	780,323	-0.14%
YoY %	12.95%	-21.94%	13.36%	-8.78%	3.54%	5.03%	-	-
Horiz. %	99.15%	87.78%	112.46%	99.21%	108.75%	105.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	13,403	13,416	13,421	13,402	13,388	13,408	13,943	-0.65%
YoY %	-0.10%	-0.04%	0.14%	0.10%	-0.15%	-3.84%	-	-
Horiz. %	96.13%	96.22%	96.26%	96.12%	96.02%	96.16%	100.00%	-
Div Payout %	44.61%	56.94%	178.80%	0.00%	33.81%	26.92%	27.89%	-
YoY %	-21.65%	-68.15%	0.00%	0.00%	25.59%	-3.48%	-	-
Horiz. %	159.95%	204.16%	641.09%	0.00%	121.23%	96.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	773,679	685,000	877,526	774,136	848,602	819,579	780,323	-0.14%
YoY %	12.95%	-21.94%	13.36%	-8.78%	3.54%	5.03%	-	-
Horiz. %	99.15%	87.78%	112.46%	99.21%	108.75%	105.03%	100.00%	-
NOSH	672,413	685,000	766,666	668,800	670,196	673,000	672,692	-0.00%
YoY %	-1.84%	-10.65%	14.63%	-0.21%	-0.42%	0.05%	-	-
Horiz. %	99.96%	101.83%	113.97%	99.42%	99.63%	100.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	25.99%	17.68%	3.52%	-62.77%	40.17%	40.36%	49.80%	-
YoY %	47.00%	402.27%	105.61%	-256.26%	-0.47%	-18.96%	-	-
Horiz. %	52.19%	35.50%	7.07%	-126.04%	80.66%	81.04%	100.00%	-
ROE	3.88%	3.44%	0.86%	-8.11%	4.67%	6.08%	6.41%	-
YoY %	12.79%	300.00%	110.60%	-273.66%	-23.19%	-5.15%	-	-
Horiz. %	60.53%	53.67%	13.42%	-126.52%	72.85%	94.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	18.85	20.37	19.31	15.92	15.23	23.51	19.75	-0.77%
YoY %	-7.46%	5.49%	21.29%	4.53%	-35.22%	19.04%	-	-
Horiz. %	95.44%	103.14%	97.77%	80.61%	77.11%	119.04%	100.00%	-
EPS	4.47	3.44	0.98	-9.38	5.91	7.40	7.43	-8.11%
YoY %	29.94%	251.02%	110.45%	-258.71%	-20.14%	-0.40%	-	-
Horiz. %	60.16%	46.30%	13.19%	-126.24%	79.54%	99.60%	100.00%	-
DPS	1.99	1.96	1.75	2.00	2.00	2.00	2.07	-0.65%
YoY %	1.53%	12.00%	-12.50%	0.00%	0.00%	-3.38%	-	-
Horiz. %	96.14%	94.69%	84.54%	96.62%	96.62%	96.62%	100.00%	-
NAPS	1.1506	1.00	1.1446	1.1575	1.2662	1.2178	1.16	-0.13%
YoY %	15.06%	-12.63%	-1.11%	-8.58%	3.97%	4.98%	-	-
Horiz. %	99.19%	86.21%	98.67%	99.78%	109.16%	104.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 668,800
RPS	18.10	19.92	21.14	15.20	14.57	22.59	18.97	-0.77%
YoY %	-9.14%	-5.77%	39.08%	4.32%	-35.50%	19.08%	-	-
Horiz. %	95.41%	105.01%	111.44%	80.13%	76.81%	119.08%	100.00%	-
EPS	4.29	3.36	1.07	-8.96	5.65	7.11	7.14	-8.13%
YoY %	27.68%	214.02%	111.94%	-258.58%	-20.53%	-0.42%	-	-
Horiz. %	60.08%	47.06%	14.99%	-125.49%	79.13%	99.58%	100.00%	-
DPS	1.91	1.92	1.92	1.91	1.91	1.91	1.99	-0.68%
YoY %	-0.52%	0.00%	0.52%	0.00%	0.00%	-4.02%	-	-
Horiz. %	95.98%	96.48%	96.48%	95.98%	95.98%	95.98%	100.00%	-
NAPS	1.1045	0.9779	1.2528	1.1052	1.2115	1.1701	1.114	-0.14%
YoY %	12.95%	-21.94%	13.36%	-8.77%	3.54%	5.04%	-	-
Horiz. %	99.15%	87.78%	112.46%	99.21%	108.75%	105.04%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.78	0.80	0.98	1.14	1.23	3.00	0.78	-
P/RPS	4.14	3.93	5.08	7.16	8.08	12.76	3.95	0.78%
YoY %	5.34%	-22.64%	-29.05%	-11.39%	-36.68%	223.04%	-	-
Horiz. %	104.81%	99.49%	128.61%	181.27%	204.56%	323.04%	100.00%	-
P/EPS	17.46	23.26	100.10	-12.15	20.81	40.53	10.49	8.85%
YoY %	-24.94%	-76.76%	923.87%	-158.39%	-48.66%	286.37%	-	-
Horiz. %	166.44%	221.73%	954.24%	-115.82%	198.38%	386.37%	100.00%	-
EY	5.73	4.30	1.00	-8.23	4.80	2.47	9.53	-8.12%
YoY %	33.26%	330.00%	112.15%	-271.46%	94.33%	-74.08%	-	-
Horiz. %	60.13%	45.12%	10.49%	-86.36%	50.37%	25.92%	100.00%	-
DY	2.56	2.45	1.79	1.75	1.63	0.67	2.66	-0.63%
YoY %	4.49%	36.87%	2.29%	7.36%	143.28%	-74.81%	-	-
Horiz. %	96.24%	92.11%	67.29%	65.79%	61.28%	25.19%	100.00%	-
P/NAPS	0.68	0.80	0.86	0.98	0.97	2.46	0.67	0.24%
YoY %	-15.00%	-6.98%	-12.24%	1.03%	-60.57%	267.16%	-	-
Horiz. %	101.49%	119.40%	128.36%	146.27%	144.78%	367.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	10/10/12	11/10/11	13/10/10	14/10/09	15/10/08	18/10/07	18/10/06	-
Price	0.80	0.85	1.21	1.15	1.04	3.08	0.78	-
P/RPS	4.24	4.17	6.27	7.22	6.83	13.10	3.95	1.18%
YoY %	1.68%	-33.49%	-13.16%	5.71%	-47.86%	231.65%	-	-
Horiz. %	107.34%	105.57%	158.73%	182.78%	172.91%	331.65%	100.00%	-
P/EPS	17.90	24.71	123.59	-12.25	17.60	41.61	10.49	9.30%
YoY %	-27.56%	-80.01%	1,108.90%	-169.60%	-57.70%	296.66%	-	-
Horiz. %	170.64%	235.56%	1,178.17%	-116.78%	167.78%	396.66%	100.00%	-
EY	5.59	4.05	0.81	-8.16	5.68	2.40	9.53	-8.49%
YoY %	38.02%	400.00%	109.93%	-243.66%	136.67%	-74.82%	-	-
Horiz. %	58.66%	42.50%	8.50%	-85.62%	59.60%	25.18%	100.00%	-
DY	2.49	2.30	1.45	1.74	1.92	0.65	2.66	-1.09%
YoY %	8.26%	58.62%	-16.67%	-9.38%	195.38%	-75.56%	-	-
Horiz. %	93.61%	86.47%	54.51%	65.41%	72.18%	24.44%	100.00%	-
P/NAPS	0.70	0.85	1.06	0.99	0.82	2.53	0.67	0.73%
YoY %	-17.65%	-19.81%	7.07%	20.73%	-67.59%	277.61%	-	-
Horiz. %	104.48%	126.87%	158.21%	147.76%	122.39%	377.61%	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