[GUOCO] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -3.4%
YoY- -309.01%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 227,491 135,306 114,315 158,697 93,331 124,337 136,918 8.82%
PBT 62,638 27,758 5,848 -72,573 36,325 56,901 78,413 -3.67%
Tax -1,616 -1,889 2,823 -1,493 -2,822 -2,354 -422 25.05%
NP 61,022 25,869 8,671 -74,066 33,503 54,547 77,991 -4.00%
-
NP to SH 56,174 23,969 9,095 -69,469 33,237 41,923 61,809 -1.57%
-
Tax Rate 2.58% 6.81% -48.27% - 7.77% 4.14% 0.54% -
Total Cost 166,469 109,437 105,644 232,763 59,828 69,790 58,927 18.87%
-
Net Worth 788,013 765,134 761,412 758,041 845,049 812,090 783,899 0.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 13,403 13,416 13,421 13,402 13,388 13,408 13,943 -0.65%
Div Payout % 23.86% 55.98% 147.57% 0.00% 40.28% 31.98% 22.56% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 788,013 765,134 761,412 758,041 845,049 812,090 783,899 0.08%
NOSH 671,221 676,571 675,370 672,738 673,400 667,837 669,999 0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 26.82% 19.12% 7.59% -46.67% 35.90% 43.87% 56.96% -
ROE 7.13% 3.13% 1.19% -9.16% 3.93% 5.16% 7.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.89 20.00 16.93 23.59 13.86 18.62 20.44 8.78%
EPS 8.37 3.54 1.35 -10.33 4.94 6.28 9.23 -1.61%
DPS 2.00 1.98 1.99 2.00 2.00 2.00 2.08 -0.65%
NAPS 1.174 1.1309 1.1274 1.1268 1.2549 1.216 1.17 0.05%
Adjusted Per Share Value based on latest NOSH - 672,738
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.48 19.32 16.32 22.66 13.32 17.75 19.55 8.82%
EPS 8.02 3.42 1.30 -9.92 4.75 5.99 8.82 -1.57%
DPS 1.91 1.92 1.92 1.91 1.91 1.91 1.99 -0.68%
NAPS 1.125 1.0923 1.087 1.0822 1.2064 1.1594 1.1191 0.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.92 0.83 1.33 1.05 0.72 1.74 1.68 -
P/RPS 2.71 4.15 7.86 4.45 5.19 9.35 8.22 -16.87%
P/EPS 10.99 23.43 98.76 -10.17 14.59 27.72 18.21 -8.06%
EY 9.10 4.27 1.01 -9.83 6.86 3.61 5.49 8.77%
DY 2.17 2.39 1.49 1.90 2.78 1.15 1.24 9.76%
P/NAPS 0.78 0.73 1.18 0.93 0.57 1.43 1.44 -9.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/04/13 18/04/12 13/04/11 19/04/10 15/04/09 18/04/08 25/04/07 -
Price 1.10 0.83 1.30 1.08 0.85 1.60 1.74 -
P/RPS 3.25 4.15 7.68 4.58 6.13 8.59 8.51 -14.80%
P/EPS 13.14 23.43 96.53 -10.46 17.22 25.49 18.86 -5.84%
EY 7.61 4.27 1.04 -9.56 5.81 3.92 5.30 6.20%
DY 1.82 2.39 1.53 1.85 2.35 1.25 1.20 7.18%
P/NAPS 0.94 0.73 1.15 0.96 0.68 1.32 1.49 -7.38%

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