[GUOCO] YoY TTM 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- -7.04%
YoY- -271.94%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 143,429 137,295 132,780 134,008 97,956 140,695 132,905 1.27%
PBT 51,232 25,346 2,961 -69,740 43,255 64,044 71,517 -5.40%
Tax -2,028 -1,521 3,639 -2,813 -3,091 -2,109 205 -
NP 49,204 23,825 6,600 -72,553 40,164 61,935 71,722 -6.08%
-
NP to SH 45,076 22,627 7,091 -67,185 39,075 48,497 55,059 -3.27%
-
Tax Rate 3.96% 6.00% -122.90% - 7.15% 3.29% -0.29% -
Total Cost 94,225 113,470 126,180 206,561 57,792 78,760 61,183 7.45%
-
Net Worth 778,695 400,000 783,073 749,364 840,906 808,052 778,813 -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 13,403 13,416 13,421 13,402 13,388 13,408 13,943 -0.65%
Div Payout % 29.74% 59.30% 189.27% 0.00% 34.26% 27.65% 25.32% -
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 778,695 400,000 783,073 749,364 840,906 808,052 778,813 -0.00%
NOSH 669,557 400,000 691,333 660,000 667,386 666,875 671,391 -0.04%
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 34.31% 17.35% 4.97% -54.14% 41.00% 44.02% 53.96% -
ROE 5.79% 5.66% 0.91% -8.97% 4.65% 6.00% 7.07% -
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 21.42 34.32 19.21 20.30 14.68 21.10 19.80 1.31%
EPS 6.73 5.66 1.03 -10.18 5.85 7.27 8.20 -3.23%
DPS 2.00 3.35 1.94 2.03 2.00 2.00 2.08 -0.65%
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 20.48 19.60 18.96 19.13 13.98 20.09 18.97 1.28%
EPS 6.44 3.23 1.01 -9.59 5.58 6.92 7.86 -3.26%
DPS 1.91 1.92 1.92 1.91 1.91 1.91 1.99 -0.68%
NAPS 1.1117 0.5711 1.1179 1.0698 1.2005 1.1536 1.1119 -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 3.64 2.42 6.51 4.58 6.13 13.94 5.30 -6.06%
P/EPS 11.59 14.67 121.87 -9.14 15.37 40.43 12.80 -1.63%
EY 8.63 6.82 0.82 -10.95 6.51 2.47 7.81 1.67%
DY 2.56 4.04 1.55 2.18 2.22 0.68 1.98 4.37%
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 3.83 2.56 7.91 5.32 6.47 12.47 6.97 -9.48%
P/EPS 12.18 15.56 148.19 -10.61 16.23 36.16 16.83 -5.24%
EY 8.21 6.43 0.67 -9.43 6.16 2.77 5.94 5.53%
DY 2.44 3.81 1.28 1.88 2.11 0.76 1.50 8.43%
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