Highlights

[GUOCO] QoQ Quarter Result on 2011-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 11-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -98.50%    YoY -     68.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,027 21,966 27,789 27,546 58,005 23,955 30,057 19.04%
  QoQ % 77.67% -20.95% 0.88% -52.51% 142.14% -20.30% -
  Horiz. % 129.84% 73.08% 92.45% 91.65% 192.98% 79.70% 100.00%
PBT 28,662 -775 934 167 27,432 -3,187 1,466 627.06%
  QoQ % 3,798.32% -182.98% 459.28% -99.39% 960.75% -317.39% -
  Horiz. % 1,955.12% -52.86% 63.71% 11.39% 1,871.21% -217.39% 100.00%
Tax 587 -996 90 331 -1,314 -628 404 28.31%
  QoQ % 158.94% -1,206.67% -72.81% 125.19% -109.24% -255.45% -
  Horiz. % 145.30% -246.53% 22.28% 81.93% -325.25% -155.45% 100.00%
NP 29,249 -1,771 1,024 498 26,118 -3,815 1,870 526.48%
  QoQ % 1,751.55% -272.95% 105.62% -98.09% 784.61% -304.01% -
  Horiz. % 1,564.12% -94.71% 54.76% 26.63% 1,396.68% -204.01% 100.00%
NP to SH 28,349 -2,305 102 388 25,784 -3,647 1,037 809.32%
  QoQ % 1,329.89% -2,359.80% -73.71% -98.50% 806.99% -451.69% -
  Horiz. % 2,733.75% -222.28% 9.84% 37.42% 2,486.40% -351.69% 100.00%
Tax Rate -2.05 % - % -9.64 % -198.20 % 4.79 % - % -27.56 % -82.34%
  QoQ % 0.00% 0.00% 95.14% -4,237.79% 0.00% 0.00% -
  Horiz. % 7.44% 0.00% 34.98% 719.16% -17.38% 0.00% 100.00%
Total Cost 9,778 23,737 26,765 27,048 31,887 27,770 28,187 -50.66%
  QoQ % -58.81% -11.31% -1.05% -15.18% 14.83% -1.48% -
  Horiz. % 34.69% 84.21% 94.96% 95.96% 113.13% 98.52% 100.00%
Net Worth 762,742 765,134 400,000 685,000 670,840 761,412 783,073 -1.74%
  QoQ % -0.31% 91.28% -41.61% 2.11% -11.90% -2.77% -
  Horiz. % 97.40% 97.71% 51.08% 87.48% 85.67% 97.23% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,403 - - - 13,416 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.90% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 47.28 % - % - % - % 52.04 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.85% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 762,742 765,134 400,000 685,000 670,840 761,412 783,073 -1.74%
  QoQ % -0.31% 91.28% -41.61% 2.11% -11.90% -2.77% -
  Horiz. % 97.40% 97.71% 51.08% 87.48% 85.67% 97.23% 100.00%
NOSH 670,189 676,571 400,000 685,000 670,840 675,370 691,333 -2.05%
  QoQ % -0.94% 69.14% -41.61% 2.11% -0.67% -2.31% -
  Horiz. % 96.94% 97.86% 57.86% 99.08% 97.04% 97.69% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 74.95 % -8.06 % 3.68 % 1.81 % 45.03 % -15.93 % 6.22 % 426.40%
  QoQ % 1,029.90% -319.02% 103.31% -95.98% 382.67% -356.11% -
  Horiz. % 1,204.98% -129.58% 59.16% 29.10% 723.96% -256.11% 100.00%
ROE 3.72 % -0.30 % 0.03 % 0.06 % 3.84 % -0.48 % 0.13 % 837.46%
  QoQ % 1,340.00% -1,100.00% -50.00% -98.44% 900.00% -469.23% -
  Horiz. % 2,861.54% -230.77% 23.08% 46.15% 2,953.85% -369.23% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.82 3.25 6.95 4.02 8.65 3.55 4.35 21.44%
  QoQ % 79.08% -53.24% 72.89% -53.53% 143.66% -18.39% -
  Horiz. % 133.79% 74.71% 159.77% 92.41% 198.85% 81.61% 100.00%
EPS 4.23 -0.34 0.02 0.06 3.85 -0.54 0.15 828.36%
  QoQ % 1,344.12% -1,800.00% -66.67% -98.44% 812.96% -460.00% -
  Horiz. % 2,820.00% -226.67% 13.33% 40.00% 2,566.67% -360.00% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1381 1.1309 1.0000 1.0000 1.0000 1.1274 1.1327 0.32%
  QoQ % 0.64% 13.09% 0.00% 0.00% -11.30% -0.47% -
  Horiz. % 100.48% 99.84% 88.28% 88.28% 88.28% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.57 3.14 3.97 3.93 8.28 3.42 4.29 19.03%
  QoQ % 77.39% -20.91% 1.02% -52.54% 142.11% -20.28% -
  Horiz. % 129.84% 73.19% 92.54% 91.61% 193.01% 79.72% 100.00%
EPS 4.05 -0.33 0.01 0.06 3.68 -0.52 0.15 801.81%
  QoQ % 1,327.27% -3,400.00% -83.33% -98.37% 807.69% -446.67% -
  Horiz. % 2,700.00% -220.00% 6.67% 40.00% 2,453.33% -346.67% 100.00%
DPS 1.91 0.00 0.00 0.00 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.48% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0889 1.0923 0.5711 0.9779 0.9577 1.0870 1.1179 -1.74%
  QoQ % -0.31% 91.26% -41.60% 2.11% -11.90% -2.76% -
  Horiz. % 97.41% 97.71% 51.09% 87.48% 85.67% 97.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.8100 0.8300 0.8300 0.8000 1.1100 1.3300 1.2500 -
P/RPS 13.91 25.56 11.95 19.89 12.84 37.50 28.75 -38.40%
  QoQ % -45.58% 113.89% -39.92% 54.91% -65.76% 30.43% -
  Horiz. % 48.38% 88.90% 41.57% 69.18% 44.66% 130.43% 100.00%
P/EPS 19.15 -243.62 3,254.90 1,412.37 28.88 -246.30 833.33 -91.94%
  QoQ % 107.86% -107.48% 130.46% 4,790.48% 111.73% -129.56% -
  Horiz. % 2.30% -29.23% 390.59% 169.49% 3.47% -29.56% 100.00%
EY 5.22 -0.41 0.03 0.07 3.46 -0.41 0.12 1,139.72%
  QoQ % 1,373.17% -1,466.67% -57.14% -97.98% 943.90% -441.67% -
  Horiz. % 4,350.00% -341.67% 25.00% 58.33% 2,883.33% -341.67% 100.00%
DY 2.47 0.00 0.00 0.00 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.22% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.73 0.83 0.80 1.11 1.18 1.10 -25.33%
  QoQ % -2.74% -12.05% 3.75% -27.93% -5.93% 7.27% -
  Horiz. % 64.55% 66.36% 75.45% 72.73% 100.91% 107.27% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 18/04/12 18/01/12 11/10/11 22/08/11 13/04/11 19/01/11 -
Price 0.7900 0.8300 0.8800 0.8500 0.8300 1.3000 1.5200 -
P/RPS 13.57 25.56 12.67 21.14 9.60 36.65 34.96 -46.82%
  QoQ % -46.91% 101.74% -40.07% 120.21% -73.81% 4.83% -
  Horiz. % 38.82% 73.11% 36.24% 60.47% 27.46% 104.83% 100.00%
P/EPS 18.68 -243.62 3,450.98 1,500.64 21.59 -240.74 1,013.33 -93.04%
  QoQ % 107.67% -107.06% 129.97% 6,850.63% 108.97% -123.76% -
  Horiz. % 1.84% -24.04% 340.56% 148.09% 2.13% -23.76% 100.00%
EY 5.35 -0.41 0.03 0.07 4.63 -0.42 0.10 1,323.28%
  QoQ % 1,404.88% -1,466.67% -57.14% -98.49% 1,202.38% -520.00% -
  Horiz. % 5,350.00% -410.00% 30.00% 70.00% 4,630.00% -420.00% 100.00%
DY 2.53 0.00 0.00 0.00 2.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.98% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.73 0.88 0.85 0.83 1.15 1.34 -35.78%
  QoQ % -5.48% -17.05% 3.53% 2.41% -27.83% -14.18% -
  Horiz. % 51.49% 54.48% 65.67% 63.43% 61.94% 85.82% 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