Highlights

[GUOCO] QoQ Annualized Quarter Result on 2013-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     13.12%    YoY -     58.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 238,114 240,292 244,172 263,257 251,285 164,872 151,960 34.94%
  QoQ % -0.91% -1.59% -7.25% 4.76% 52.41% 8.50% -
  Horiz. % 156.70% 158.13% 160.68% 173.24% 165.36% 108.50% 100.00%
PBT 70,373 67,288 69,816 52,378 45,301 46,690 19,796 133.11%
  QoQ % 4.59% -3.62% 33.29% 15.62% -2.97% 135.86% -
  Horiz. % 355.49% 339.91% 352.68% 264.59% 228.84% 235.86% 100.00%
Tax -12,548 -11,552 -13,876 -5,092 -2,937 -3,238 -2,024 237.85%
  QoQ % -8.62% 16.75% -172.51% -73.35% 9.29% -59.98% -
  Horiz. % 619.96% 570.75% 685.57% 251.58% 145.13% 159.98% 100.00%
NP 57,825 55,736 55,940 47,286 42,364 43,452 17,772 119.74%
  QoQ % 3.75% -0.36% 18.30% 11.62% -2.50% 144.50% -
  Horiz. % 325.37% 313.62% 314.76% 266.07% 238.37% 244.50% 100.00%
NP to SH 54,544 50,402 51,756 41,969 37,100 38,064 15,600 130.54%
  QoQ % 8.22% -2.62% 23.32% 13.12% -2.53% 144.00% -
  Horiz. % 349.64% 323.09% 331.77% 269.03% 237.82% 244.00% 100.00%
Tax Rate 17.83 % 17.17 % 19.88 % 9.72 % 6.48 % 6.94 % 10.22 % 44.97%
  QoQ % 3.84% -13.63% 104.53% 50.00% -6.63% -32.09% -
  Horiz. % 174.46% 168.00% 194.52% 95.11% 63.41% 67.91% 100.00%
Total Cost 180,289 184,556 188,232 215,971 208,921 121,420 134,188 21.78%
  QoQ % -2.31% -1.95% -12.84% 3.37% 72.07% -9.52% -
  Horiz. % 134.36% 137.54% 140.27% 160.95% 155.69% 90.48% 100.00%
Net Worth 838,647 822,651 820,319 806,112 787,145 779,373 773,679 5.53%
  QoQ % 1.94% 0.28% 1.76% 2.41% 1.00% 0.74% -
  Horiz. % 108.40% 106.33% 106.03% 104.19% 101.74% 100.74% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 13,387 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 31.90 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 838,647 822,651 820,319 806,112 787,145 779,373 773,679 5.53%
  QoQ % 1.94% 0.28% 1.76% 2.41% 1.00% 0.74% -
  Horiz. % 108.40% 106.33% 106.03% 104.19% 101.74% 100.74% 100.00%
NOSH 669,525 670,239 670,414 669,362 670,481 670,140 672,413 -0.29%
  QoQ % -0.11% -0.03% 0.16% -0.17% 0.05% -0.34% -
  Horiz. % 99.57% 99.68% 99.70% 99.55% 99.71% 99.66% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.28 % 23.20 % 22.91 % 17.96 % 16.86 % 26.35 % 11.70 % 62.77%
  QoQ % 4.66% 1.27% 27.56% 6.52% -36.02% 125.21% -
  Horiz. % 207.52% 198.29% 195.81% 153.50% 144.10% 225.21% 100.00%
ROE 6.50 % 6.13 % 6.31 % 5.21 % 4.71 % 4.88 % 2.02 % 118.11%
  QoQ % 6.04% -2.85% 21.11% 10.62% -3.48% 141.58% -
  Horiz. % 321.78% 303.47% 312.38% 257.92% 233.17% 241.58% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.56 35.85 36.42 39.33 37.48 24.60 22.60 35.32%
  QoQ % -0.81% -1.57% -7.40% 4.94% 52.36% 8.85% -
  Horiz. % 157.35% 158.63% 161.15% 174.03% 165.84% 108.85% 100.00%
EPS 8.15 7.52 7.72 6.27 5.53 5.68 2.32 131.27%
  QoQ % 8.38% -2.59% 23.13% 13.38% -2.64% 144.83% -
  Horiz. % 351.29% 324.14% 332.76% 270.26% 238.36% 244.83% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2526 1.2274 1.2236 1.2043 1.1740 1.1630 1.1506 5.83%
  QoQ % 2.05% 0.31% 1.60% 2.58% 0.95% 1.08% -
  Horiz. % 108.86% 106.67% 106.34% 104.67% 102.03% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.99 34.30 34.86 37.58 35.87 23.54 21.69 34.95%
  QoQ % -0.90% -1.61% -7.24% 4.77% 52.38% 8.53% -
  Horiz. % 156.71% 158.14% 160.72% 173.26% 165.38% 108.53% 100.00%
EPS 7.79 7.20 7.39 5.99 5.30 5.43 2.23 130.40%
  QoQ % 8.19% -2.57% 23.37% 13.02% -2.39% 143.50% -
  Horiz. % 349.33% 322.87% 331.39% 268.61% 237.67% 243.50% 100.00%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1973 1.1744 1.1711 1.1508 1.1238 1.1127 1.1045 5.53%
  QoQ % 1.95% 0.28% 1.76% 2.40% 1.00% 0.74% -
  Horiz. % 108.40% 106.33% 106.03% 104.19% 101.75% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.0800 1.0000 1.1100 1.1900 0.9200 0.7800 0.7800 -
P/RPS 3.04 2.79 3.05 3.03 2.45 3.17 3.45 -8.10%
  QoQ % 8.96% -8.52% 0.66% 23.67% -22.71% -8.12% -
  Horiz. % 88.12% 80.87% 88.41% 87.83% 71.01% 91.88% 100.00%
P/EPS 13.26 13.30 14.38 18.98 16.63 13.73 33.62 -46.25%
  QoQ % -0.30% -7.51% -24.24% 14.13% 21.12% -59.16% -
  Horiz. % 39.44% 39.56% 42.77% 56.45% 49.46% 40.84% 100.00%
EY 7.54 7.52 6.95 5.27 6.01 7.28 2.97 86.20%
  QoQ % 0.27% 8.20% 31.88% -12.31% -17.45% 145.12% -
  Horiz. % 253.87% 253.20% 234.01% 177.44% 202.36% 245.12% 100.00%
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.81 0.91 0.99 0.78 0.67 0.68 16.96%
  QoQ % 6.17% -10.99% -8.08% 26.92% 16.42% -1.47% -
  Horiz. % 126.47% 119.12% 133.82% 145.59% 114.71% 98.53% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/04/14 21/01/14 21/10/13 26/08/13 16/04/13 23/01/13 10/10/12 -
Price 1.2000 1.0000 1.1500 1.1400 1.1000 0.8200 0.8000 -
P/RPS 3.37 2.79 3.16 2.90 2.94 3.33 3.54 -3.23%
  QoQ % 20.79% -11.71% 8.97% -1.36% -11.71% -5.93% -
  Horiz. % 95.20% 78.81% 89.27% 81.92% 83.05% 94.07% 100.00%
P/EPS 14.73 13.30 14.90 18.18 19.88 14.44 34.48 -43.31%
  QoQ % 10.75% -10.74% -18.04% -8.55% 37.67% -58.12% -
  Horiz. % 42.72% 38.57% 43.21% 52.73% 57.66% 41.88% 100.00%
EY 6.79 7.52 6.71 5.50 5.03 6.93 2.90 76.42%
  QoQ % -9.71% 12.07% 22.00% 9.34% -27.42% 138.97% -
  Horiz. % 234.14% 259.31% 231.38% 189.66% 173.45% 238.97% 100.00%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.96 0.81 0.94 0.95 0.94 0.71 0.70 23.46%
  QoQ % 18.52% -13.83% -1.05% 1.06% 32.39% 1.43% -
  Horiz. % 137.14% 115.71% 134.29% 135.71% 134.29% 101.43% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers