Highlights

[GUOCO] QoQ Quarter Result on 2012-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 23-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     1,329.89%    YoY -     9.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 106,028 44,446 37,990 39,027 21,966 27,789 27,546 145.41%
  QoQ % 138.55% 16.99% -2.66% 77.67% -20.95% 0.88% -
  Horiz. % 384.91% 161.35% 137.91% 141.68% 79.74% 100.88% 100.00%
PBT 10,631 18,396 4,949 28,662 -775 934 167 1,490.28%
  QoQ % -42.21% 271.71% -82.73% 3,798.32% -182.98% 459.28% -
  Horiz. % 6,365.87% 11,015.57% 2,963.47% 17,162.87% -464.07% 559.28% 100.00%
Tax -584 -1,113 -506 587 -996 90 331 -
  QoQ % 47.53% -119.96% -186.20% 158.94% -1,206.67% -72.81% -
  Horiz. % -176.44% -336.25% -152.87% 177.34% -300.91% 27.19% 100.00%
NP 10,047 17,283 4,443 29,249 -1,771 1,024 498 639.74%
  QoQ % -41.87% 288.99% -84.81% 1,751.55% -272.95% 105.62% -
  Horiz. % 2,017.47% 3,470.48% 892.17% 5,873.29% -355.62% 205.62% 100.00%
NP to SH 8,793 15,132 3,900 28,349 -2,305 102 388 699.30%
  QoQ % -41.89% 288.00% -86.24% 1,329.89% -2,359.80% -73.71% -
  Horiz. % 2,266.24% 3,900.00% 1,005.15% 7,306.44% -594.07% 26.29% 100.00%
Tax Rate 5.49 % 6.05 % 10.22 % -2.05 % - % -9.64 % -198.20 % -
  QoQ % -9.26% -40.80% 598.54% 0.00% 0.00% 95.14% -
  Horiz. % -2.77% -3.05% -5.16% 1.03% 0.00% 4.86% 100.00%
Total Cost 95,981 27,163 33,547 9,778 23,737 26,765 27,048 132.47%
  QoQ % 253.35% -19.03% 243.09% -58.81% -11.31% -1.05% -
  Horiz. % 354.85% 100.43% 124.03% 36.15% 87.76% 98.95% 100.00%
Net Worth 788,013 778,695 773,679 762,742 765,134 400,000 685,000 9.78%
  QoQ % 1.20% 0.65% 1.43% -0.31% 91.28% -41.61% -
  Horiz. % 115.04% 113.68% 112.95% 111.35% 111.70% 58.39% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 13,403 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 47.28 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 788,013 778,695 773,679 762,742 765,134 400,000 685,000 9.78%
  QoQ % 1.20% 0.65% 1.43% -0.31% 91.28% -41.61% -
  Horiz. % 115.04% 113.68% 112.95% 111.35% 111.70% 58.39% 100.00%
NOSH 671,221 669,557 672,413 670,189 676,571 400,000 685,000 -1.34%
  QoQ % 0.25% -0.42% 0.33% -0.94% 69.14% -41.61% -
  Horiz. % 97.99% 97.75% 98.16% 97.84% 98.77% 58.39% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.48 % 38.89 % 11.70 % 74.95 % -8.06 % 3.68 % 1.81 % 201.29%
  QoQ % -75.62% 232.39% -84.39% 1,029.90% -319.02% 103.31% -
  Horiz. % 523.76% 2,148.62% 646.41% 4,140.88% -445.30% 203.31% 100.00%
ROE 1.12 % 1.94 % 0.50 % 3.72 % -0.30 % 0.03 % 0.06 % 602.43%
  QoQ % -42.27% 288.00% -86.56% 1,340.00% -1,100.00% -50.00% -
  Horiz. % 1,866.67% 3,233.33% 833.33% 6,200.00% -500.00% 50.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.80 6.64 5.65 5.82 3.25 6.95 4.02 148.84%
  QoQ % 137.95% 17.52% -2.92% 79.08% -53.24% 72.89% -
  Horiz. % 393.03% 165.17% 140.55% 144.78% 80.85% 172.89% 100.00%
EPS 1.31 2.26 0.58 4.23 -0.34 0.02 0.06 679.71%
  QoQ % -42.04% 289.66% -86.29% 1,344.12% -1,800.00% -66.67% -
  Horiz. % 2,183.33% 3,766.67% 966.67% 7,050.00% -566.67% 33.33% 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 1.1740 1.1630 1.1506 1.1381 1.1309 1.0000 1.0000 11.28%
  QoQ % 0.95% 1.08% 1.10% 0.64% 13.09% 0.00% -
  Horiz. % 117.40% 116.30% 115.06% 113.81% 113.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.14 6.35 5.42 5.57 3.14 3.97 3.93 145.55%
  QoQ % 138.43% 17.16% -2.69% 77.39% -20.91% 1.02% -
  Horiz. % 385.24% 161.58% 137.91% 141.73% 79.90% 101.02% 100.00%
EPS 1.26 2.16 0.56 4.05 -0.33 0.01 0.06 659.76%
  QoQ % -41.67% 285.71% -86.17% 1,327.27% -3,400.00% -83.33% -
  Horiz. % 2,100.00% 3,600.00% 933.33% 6,750.00% -550.00% 16.67% 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 1.1250 1.1117 1.1045 1.0889 1.0923 0.5711 0.9779 9.78%
  QoQ % 1.20% 0.65% 1.43% -0.31% 91.26% -41.60% -
  Horiz. % 115.04% 113.68% 112.95% 111.35% 111.70% 58.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.9200 0.7800 0.7800 0.8100 0.8300 0.8300 0.8000 -
P/RPS 5.82 11.75 13.81 13.91 25.56 11.95 19.89 -55.89%
  QoQ % -50.47% -14.92% -0.72% -45.58% 113.89% -39.92% -
  Horiz. % 29.26% 59.07% 69.43% 69.93% 128.51% 60.08% 100.00%
P/EPS 70.23 34.51 134.48 19.15 -243.62 3,254.90 1,412.37 -86.45%
  QoQ % 103.51% -74.34% 602.25% 107.86% -107.48% 130.46% -
  Horiz. % 4.97% 2.44% 9.52% 1.36% -17.25% 230.46% 100.00%
EY 1.42 2.90 0.74 5.22 -0.41 0.03 0.07 642.45%
  QoQ % -51.03% 291.89% -85.82% 1,373.17% -1,466.67% -57.14% -
  Horiz. % 2,028.57% 4,142.86% 1,057.14% 7,457.14% -585.71% 42.86% 100.00%
DY 0.00 0.00 0.00 2.47 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 0.78 0.67 0.68 0.71 0.73 0.83 0.80 -1.67%
  QoQ % 16.42% -1.47% -4.23% -2.74% -12.05% 3.75% -
  Horiz. % 97.50% 83.75% 85.00% 88.75% 91.25% 103.75% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/04/13 23/01/13 10/10/12 23/08/12 18/04/12 18/01/12 11/10/11 -
Price 1.1000 0.8200 0.8000 0.7900 0.8300 0.8800 0.8500 -
P/RPS 6.96 12.35 14.16 13.57 25.56 12.67 21.14 -52.29%
  QoQ % -43.64% -12.78% 4.35% -46.91% 101.74% -40.07% -
  Horiz. % 32.92% 58.42% 66.98% 64.19% 120.91% 59.93% 100.00%
P/EPS 83.97 36.28 137.93 18.68 -243.62 3,450.98 1,500.64 -85.34%
  QoQ % 131.45% -73.70% 638.38% 107.67% -107.06% 129.97% -
  Horiz. % 5.60% 2.42% 9.19% 1.24% -16.23% 229.97% 100.00%
EY 1.19 2.76 0.72 5.35 -0.41 0.03 0.07 560.01%
  QoQ % -56.88% 283.33% -86.54% 1,404.88% -1,466.67% -57.14% -
  Horiz. % 1,700.00% 3,942.86% 1,028.57% 7,642.86% -585.71% 42.86% 100.00%
DY 0.00 0.00 0.00 2.53 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 0.94 0.71 0.70 0.69 0.73 0.88 0.85 6.93%
  QoQ % 32.39% 1.43% 1.45% -5.48% -17.05% 3.53% -
  Horiz. % 110.59% 83.53% 82.35% 81.18% 85.88% 103.53% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers