Highlights

[GUOCO] QoQ Cumulative 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 -     50.83%    YoY -     58.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 178,586 120,146 61,043 263,257 188,464 82,436 37,990 180.88%
  QoQ % 48.64% 96.82% -76.81% 39.69% 128.62% 116.99% -
  Horiz. % 470.09% 316.26% 160.68% 692.96% 496.09% 216.99% 100.00%
PBT 52,780 33,644 17,454 52,378 33,976 23,345 4,949 385.21%
  QoQ % 56.88% 92.76% -66.68% 54.16% 45.54% 371.71% -
  Horiz. % 1,066.48% 679.81% 352.68% 1,058.36% 686.52% 471.71% 100.00%
Tax -9,411 -5,776 -3,469 -5,092 -2,203 -1,619 -506 603.23%
  QoQ % -62.93% -66.50% 31.87% -131.14% -36.07% -219.96% -
  Horiz. % 1,859.88% 1,141.50% 685.57% 1,006.32% 435.38% 319.96% 100.00%
NP 43,369 27,868 13,985 47,286 31,773 21,726 4,443 357.37%
  QoQ % 55.62% 99.27% -70.42% 48.82% 46.24% 388.99% -
  Horiz. % 976.12% 627.23% 314.76% 1,064.28% 715.12% 488.99% 100.00%
NP to SH 40,908 25,201 12,939 41,969 27,825 19,032 3,900 379.86%
  QoQ % 62.33% 94.77% -69.17% 50.83% 46.20% 388.00% -
  Horiz. % 1,048.92% 646.18% 331.77% 1,076.13% 713.46% 488.00% 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 135,217 92,278 47,058 215,971 156,691 60,710 33,547 153.49%
  QoQ % 46.53% 96.09% -78.21% 37.83% 158.10% 80.97% -
  Horiz. % 403.07% 275.07% 140.27% 643.79% 467.08% 180.97% 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 4.88 % 3.06 % 1.58 % 5.21 % 3.53 % 2.44 % 0.50 % 357.34%
  QoQ % 59.48% 93.67% -69.67% 47.59% 44.67% 388.00% -
  Horiz. % 976.00% 612.00% 316.00% 1,042.00% 706.00% 488.00% 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 26.67 17.93 9.11 39.33 28.11 12.30 5.65 181.66%
  QoQ % 48.75% 96.82% -76.84% 39.91% 128.54% 117.70% -
  Horiz. % 472.04% 317.35% 161.24% 696.11% 497.52% 217.70% 100.00%
EPS 6.11 3.76 1.93 6.27 4.15 2.84 0.58 381.24%
  QoQ % 62.50% 94.82% -69.22% 51.08% 46.13% 389.66% -
  Horiz. % 1,053.45% 648.28% 332.76% 1,081.03% 715.52% 489.66% 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 25.50 17.15 8.71 37.58 26.91 11.77 5.42 181.04%
  QoQ % 48.69% 96.90% -76.82% 39.65% 128.63% 117.16% -
  Horiz. % 470.48% 316.42% 160.70% 693.36% 496.49% 217.16% 100.00%
EPS 5.84 3.60 1.85 5.99 3.97 2.72 0.56 378.01%
  QoQ % 62.22% 94.59% -69.12% 50.88% 45.96% 385.71% -
  Horiz. % 1,042.86% 642.86% 330.36% 1,069.64% 708.93% 485.71% 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 4.05 5.58 12.19 3.03 3.27 6.34 13.81 -55.89%
  QoQ % -27.42% -54.22% 302.31% -7.34% -48.42% -54.09% -
  Horiz. % 29.33% 40.41% 88.27% 21.94% 23.68% 45.91% 100.00%
P/EPS 17.68 26.60 57.51 18.98 22.17 27.46 134.48 -74.18%
  QoQ % -33.53% -53.75% 203.00% -14.39% -19.26% -79.58% -
  Horiz. % 13.15% 19.78% 42.76% 14.11% 16.49% 20.42% 100.00%
EY 5.66 3.76 1.74 5.27 4.51 3.64 0.74 288.68%
  QoQ % 50.53% 116.09% -66.98% 16.85% 23.90% 391.89% -
  Horiz. % 764.86% 508.11% 235.14% 712.16% 609.46% 491.89% 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 4.50 5.58 12.63 2.90 3.91 6.67 14.16 -53.46%
  QoQ % -19.35% -55.82% 335.52% -25.83% -41.38% -52.90% -
  Horiz. % 31.78% 39.41% 89.19% 20.48% 27.61% 47.10% 100.00%
P/EPS 19.64 26.60 59.59 18.18 26.51 28.87 137.93 -72.76%
  QoQ % -26.17% -55.36% 227.78% -31.42% -8.17% -79.07% -
  Horiz. % 14.24% 19.29% 43.20% 13.18% 19.22% 20.93% 100.00%
EY 5.09 3.76 1.68 5.50 3.77 3.46 0.72 268.79%
  QoQ % 35.37% 123.81% -69.45% 45.89% 8.96% 380.56% -
  Horiz. % 706.94% 522.22% 233.33% 763.89% 523.61% 480.56% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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
Partners & Brokers