Highlights

[GUOCO] QoQ Quarter Result on 2014-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     615.10%    YoY -     694.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 52,748 55,304 28,501 57,968 58,440 59,103 61,043 -9.29%
  QoQ % -4.62% 94.04% -50.83% -0.81% -1.12% -3.18% -
  Horiz. % 86.41% 90.60% 46.69% 94.96% 95.74% 96.82% 100.00%
PBT 16,230 8,033 4,446 119,361 19,136 16,190 17,454 -4.74%
  QoQ % 102.04% 80.68% -96.28% 523.75% 18.20% -7.24% -
  Horiz. % 92.99% 46.02% 25.47% 683.86% 109.64% 92.76% 100.00%
Tax -3,693 -3,682 -943 -6,307 -3,635 -2,307 -3,469 4.26%
  QoQ % -0.30% -290.46% 85.05% -73.51% -57.56% 33.50% -
  Horiz. % 106.46% 106.14% 27.18% 181.81% 104.79% 66.50% 100.00%
NP 12,537 4,351 3,503 113,054 15,501 13,883 13,985 -7.03%
  QoQ % 188.14% 24.21% -96.90% 629.33% 11.65% -0.73% -
  Horiz. % 89.65% 31.11% 25.05% 808.39% 110.84% 99.27% 100.00%
NP to SH 11,629 3,018 2,780 112,320 15,707 12,262 12,939 -6.88%
  QoQ % 285.32% 8.56% -97.52% 615.10% 28.09% -5.23% -
  Horiz. % 89.88% 23.32% 21.49% 868.07% 121.39% 94.77% 100.00%
Tax Rate 22.75 % 45.84 % 21.21 % 5.28 % 19.00 % 14.25 % 19.88 % 9.42%
  QoQ % -50.37% 116.12% 301.70% -72.21% 33.33% -28.32% -
  Horiz. % 114.44% 230.58% 106.69% 26.56% 95.57% 71.68% 100.00%
Total Cost 40,211 50,953 24,998 -55,086 42,939 45,220 47,058 -9.96%
  QoQ % -21.08% 103.83% 145.38% -228.29% -5.04% -3.91% -
  Horiz. % 85.45% 108.28% 53.12% -117.06% 91.25% 96.09% 100.00%
Net Worth 950,503 941,481 940,632 952,409 837,216 822,425 820,319 10.33%
  QoQ % 0.96% 0.09% -1.24% 13.76% 1.80% 0.26% -
  Horiz. % 115.87% 114.77% 114.67% 116.10% 102.06% 100.26% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 13,395 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 11.93 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 950,503 941,481 940,632 952,409 837,216 822,425 820,319 10.33%
  QoQ % 0.96% 0.09% -1.24% 13.76% 1.80% 0.26% -
  Horiz. % 115.87% 114.77% 114.67% 116.10% 102.06% 100.26% 100.00%
NOSH 668,333 670,666 661,904 669,767 668,383 670,054 670,414 -0.21%
  QoQ % -0.35% 1.32% -1.17% 0.21% -0.25% -0.05% -
  Horiz. % 99.69% 100.04% 98.73% 99.90% 99.70% 99.95% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.77 % 7.87 % 12.29 % 195.03 % 26.52 % 23.49 % 22.91 % 2.49%
  QoQ % 202.03% -35.96% -93.70% 635.41% 12.90% 2.53% -
  Horiz. % 103.75% 34.35% 53.64% 851.29% 115.76% 102.53% 100.00%
ROE 1.22 % 0.32 % 0.30 % 11.79 % 1.88 % 1.49 % 1.58 % -15.85%
  QoQ % 281.25% 6.67% -97.46% 527.13% 26.17% -5.70% -
  Horiz. % 77.22% 20.25% 18.99% 746.20% 118.99% 94.30% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.89 8.25 4.31 8.65 8.74 8.82 9.11 -9.15%
  QoQ % -4.36% 91.42% -50.17% -1.03% -0.91% -3.18% -
  Horiz. % 86.61% 90.56% 47.31% 94.95% 95.94% 96.82% 100.00%
EPS 1.74 0.45 0.42 16.77 2.35 1.83 1.93 -6.68%
  QoQ % 286.67% 7.14% -97.50% 613.62% 28.42% -5.18% -
  Horiz. % 90.16% 23.32% 21.76% 868.91% 121.76% 94.82% 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 1.4222 1.4038 1.4211 1.4220 1.2526 1.2274 1.2236 10.56%
  QoQ % 1.31% -1.22% -0.06% 13.52% 2.05% 0.31% -
  Horiz. % 116.23% 114.73% 116.14% 116.21% 102.37% 100.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.53 7.90 4.07 8.28 8.34 8.44 8.71 -9.26%
  QoQ % -4.68% 94.10% -50.85% -0.72% -1.18% -3.10% -
  Horiz. % 86.45% 90.70% 46.73% 95.06% 95.75% 96.90% 100.00%
EPS 1.66 0.43 0.40 16.04 2.24 1.75 1.85 -6.98%
  QoQ % 286.05% 7.50% -97.51% 616.07% 28.00% -5.41% -
  Horiz. % 89.73% 23.24% 21.62% 867.03% 121.08% 94.59% 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 1.3570 1.3441 1.3429 1.3597 1.1952 1.1741 1.1711 10.33%
  QoQ % 0.96% 0.09% -1.24% 13.76% 1.80% 0.26% -
  Horiz. % 115.87% 114.77% 114.67% 116.10% 102.06% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.1600 1.2400 1.8100 1.1500 1.0800 1.0000 1.1100 -
P/RPS 14.70 15.04 42.04 13.29 12.35 11.34 12.19 13.31%
  QoQ % -2.26% -64.22% 216.33% 7.61% 8.91% -6.97% -
  Horiz. % 120.59% 123.38% 344.87% 109.02% 101.31% 93.03% 100.00%
P/EPS 66.67 275.56 430.95 6.86 45.96 54.64 57.51 10.36%
  QoQ % -75.81% -36.06% 6,182.07% -85.07% -15.89% -4.99% -
  Horiz. % 115.93% 479.15% 749.35% 11.93% 79.92% 95.01% 100.00%
EY 1.50 0.36 0.23 14.58 2.18 1.83 1.74 -9.43%
  QoQ % 316.67% 56.52% -98.42% 568.81% 19.13% 5.17% -
  Horiz. % 86.21% 20.69% 13.22% 837.93% 125.29% 105.17% 100.00%
DY 0.00 0.00 0.00 1.74 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 0.82 0.88 1.27 0.81 0.86 0.81 0.91 -6.71%
  QoQ % -6.82% -30.71% 56.79% -5.81% 6.17% -10.99% -
  Horiz. % 90.11% 96.70% 139.56% 89.01% 94.51% 89.01% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/04/15 22/01/15 14/10/14 25/08/14 21/04/14 21/01/14 21/10/13 -
Price 1.2200 1.3900 1.5200 1.8400 1.2000 1.0000 1.1500 -
P/RPS 15.46 16.86 35.30 21.26 13.72 11.34 12.63 14.44%
  QoQ % -8.30% -52.24% 66.04% 54.96% 20.99% -10.21% -
  Horiz. % 122.41% 133.49% 279.49% 168.33% 108.63% 89.79% 100.00%
P/EPS 70.11 308.89 361.90 10.97 51.06 54.64 59.59 11.46%
  QoQ % -77.30% -14.65% 3,199.00% -78.52% -6.55% -8.31% -
  Horiz. % 117.65% 518.36% 607.32% 18.41% 85.69% 91.69% 100.00%
EY 1.43 0.32 0.28 9.11 1.96 1.83 1.68 -10.19%
  QoQ % 346.87% 14.29% -96.93% 364.80% 7.10% 8.93% -
  Horiz. % 85.12% 19.05% 16.67% 542.26% 116.67% 108.93% 100.00%
DY 0.00 0.00 0.00 1.09 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 0.99 1.07 1.29 0.96 0.81 0.94 -5.76%
  QoQ % -13.13% -7.48% -17.05% 34.38% 18.52% -13.83% -
  Horiz. % 91.49% 105.32% 113.83% 137.23% 102.13% 86.17% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers