Highlights

[GUOCO] QoQ Quarter Result on 2012-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 10-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -86.24%    YoY -     905.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,793 106,028 44,446 37,990 39,027 21,966 27,789 93.61%
  QoQ % -29.46% 138.55% 16.99% -2.66% 77.67% -20.95% -
  Horiz. % 269.15% 381.55% 159.94% 136.71% 140.44% 79.05% 100.00%
PBT 18,402 10,631 18,396 4,949 28,662 -775 934 630.80%
  QoQ % 73.10% -42.21% 271.71% -82.73% 3,798.32% -182.98% -
  Horiz. % 1,970.24% 1,138.22% 1,969.59% 529.87% 3,068.74% -82.98% 100.00%
Tax -2,889 -584 -1,113 -506 587 -996 90 -
  QoQ % -394.69% 47.53% -119.96% -186.20% 158.94% -1,206.67% -
  Horiz. % -3,210.00% -648.89% -1,236.67% -562.22% 652.22% -1,106.67% 100.00%
NP 15,513 10,047 17,283 4,443 29,249 -1,771 1,024 513.27%
  QoQ % 54.40% -41.87% 288.99% -84.81% 1,751.55% -272.95% -
  Horiz. % 1,514.94% 981.15% 1,687.79% 433.89% 2,856.35% -172.95% 100.00%
NP to SH 14,144 8,793 15,132 3,900 28,349 -2,305 102 2,587.12%
  QoQ % 60.86% -41.89% 288.00% -86.24% 1,329.89% -2,359.80% -
  Horiz. % 13,866.67% 8,620.59% 14,835.29% 3,823.53% 27,793.14% -2,259.80% 100.00%
Tax Rate 15.70 % 5.49 % 6.05 % 10.22 % -2.05 % - % -9.64 % -
  QoQ % 185.97% -9.26% -40.80% 598.54% 0.00% 0.00% -
  Horiz. % -162.86% -56.95% -62.76% -106.02% 21.27% 0.00% 100.00%
Total Cost 59,280 95,981 27,163 33,547 9,778 23,737 26,765 70.00%
  QoQ % -38.24% 253.35% -19.03% 243.09% -58.81% -11.31% -
  Horiz. % 221.48% 358.61% 101.49% 125.34% 36.53% 88.69% 100.00%
Net Worth 807,280 788,013 778,695 773,679 762,742 765,134 400,000 59.77%
  QoQ % 2.44% 1.20% 0.65% 1.43% -0.31% 91.28% -
  Horiz. % 201.82% 197.00% 194.67% 193.42% 190.69% 191.28% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 13,406 - - - 13,403 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.02% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 94.79 % - % - % - % 47.28 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.49% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 807,280 788,013 778,695 773,679 762,742 765,134 400,000 59.77%
  QoQ % 2.44% 1.20% 0.65% 1.43% -0.31% 91.28% -
  Horiz. % 201.82% 197.00% 194.67% 193.42% 190.69% 191.28% 100.00%
NOSH 670,331 671,221 669,557 672,413 670,189 676,571 400,000 41.13%
  QoQ % -0.13% 0.25% -0.42% 0.33% -0.94% 69.14% -
  Horiz. % 167.58% 167.81% 167.39% 168.10% 167.55% 169.14% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.74 % 9.48 % 38.89 % 11.70 % 74.95 % -8.06 % 3.68 % 217.03%
  QoQ % 118.78% -75.62% 232.39% -84.39% 1,029.90% -319.02% -
  Horiz. % 563.59% 257.61% 1,056.79% 317.93% 2,036.68% -219.02% 100.00%
ROE 1.75 % 1.12 % 1.94 % 0.50 % 3.72 % -0.30 % 0.03 % 1,407.84%
  QoQ % 56.25% -42.27% 288.00% -86.56% 1,340.00% -1,100.00% -
  Horiz. % 5,833.33% 3,733.33% 6,466.67% 1,666.67% 12,400.00% -1,000.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.16 15.80 6.64 5.65 5.82 3.25 6.95 37.17%
  QoQ % -29.37% 137.95% 17.52% -2.92% 79.08% -53.24% -
  Horiz. % 160.58% 227.34% 95.54% 81.29% 83.74% 46.76% 100.00%
EPS 2.11 1.31 2.26 0.58 4.23 -0.34 0.02 2,139.07%
  QoQ % 61.07% -42.04% 289.66% -86.29% 1,344.12% -1,800.00% -
  Horiz. % 10,550.00% 6,550.00% 11,300.00% 2,900.00% 21,150.00% -1,700.00% 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 1.2043 1.1740 1.1630 1.1506 1.1381 1.1309 1.0000 13.21%
  QoQ % 2.58% 0.95% 1.08% 1.10% 0.64% 13.09% -
  Horiz. % 120.43% 117.40% 116.30% 115.06% 113.81% 113.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.68 15.14 6.35 5.42 5.57 3.14 3.97 93.55%
  QoQ % -29.46% 138.43% 17.16% -2.69% 77.39% -20.91% -
  Horiz. % 269.02% 381.36% 159.95% 136.52% 140.30% 79.09% 100.00%
EPS 2.02 1.26 2.16 0.56 4.05 -0.33 0.01 3,353.87%
  QoQ % 60.32% -41.67% 285.71% -86.17% 1,327.27% -3,400.00% -
  Horiz. % 20,200.00% 12,600.00% 21,600.00% 5,600.00% 40,500.00% -3,300.00% 100.00%
DPS 1.91 0.00 0.00 0.00 1.91 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 1.1525 1.1250 1.1117 1.1045 1.0889 1.0923 0.5711 59.76%
  QoQ % 2.44% 1.20% 0.65% 1.43% -0.31% 91.26% -
  Horiz. % 201.80% 196.99% 194.66% 193.40% 190.67% 191.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.1900 0.9200 0.7800 0.7800 0.8100 0.8300 0.8300 -
P/RPS 10.67 5.82 11.75 13.81 13.91 25.56 11.95 -7.28%
  QoQ % 83.33% -50.47% -14.92% -0.72% -45.58% 113.89% -
  Horiz. % 89.29% 48.70% 98.33% 115.56% 116.40% 213.89% 100.00%
P/EPS 56.40 70.23 34.51 134.48 19.15 -243.62 3,254.90 -93.32%
  QoQ % -19.69% 103.51% -74.34% 602.25% 107.86% -107.48% -
  Horiz. % 1.73% 2.16% 1.06% 4.13% 0.59% -7.48% 100.00%
EY 1.77 1.42 2.90 0.74 5.22 -0.41 0.03 1,419.31%
  QoQ % 24.65% -51.03% 291.89% -85.82% 1,373.17% -1,466.67% -
  Horiz. % 5,900.00% 4,733.33% 9,666.67% 2,466.67% 17,400.00% -1,366.67% 100.00%
DY 1.68 0.00 0.00 0.00 2.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.02% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.99 0.78 0.67 0.68 0.71 0.73 0.83 12.48%
  QoQ % 26.92% 16.42% -1.47% -4.23% -2.74% -12.05% -
  Horiz. % 119.28% 93.98% 80.72% 81.93% 85.54% 87.95% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 16/04/13 23/01/13 10/10/12 23/08/12 18/04/12 18/01/12 -
Price 1.1400 1.1000 0.8200 0.8000 0.7900 0.8300 0.8800 -
P/RPS 10.22 6.96 12.35 14.16 13.57 25.56 12.67 -13.36%
  QoQ % 46.84% -43.64% -12.78% 4.35% -46.91% 101.74% -
  Horiz. % 80.66% 54.93% 97.47% 111.76% 107.10% 201.74% 100.00%
P/EPS 54.03 83.97 36.28 137.93 18.68 -243.62 3,450.98 -93.76%
  QoQ % -35.66% 131.45% -73.70% 638.38% 107.67% -107.06% -
  Horiz. % 1.57% 2.43% 1.05% 4.00% 0.54% -7.06% 100.00%
EY 1.85 1.19 2.76 0.72 5.35 -0.41 0.03 1,464.80%
  QoQ % 55.46% -56.88% 283.33% -86.54% 1,404.88% -1,466.67% -
  Horiz. % 6,166.67% 3,966.67% 9,200.00% 2,400.00% 17,833.33% -1,366.67% 100.00%
DY 1.75 0.00 0.00 0.00 2.53 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.17% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.95 0.94 0.71 0.70 0.69 0.73 0.88 5.24%
  QoQ % 1.06% 32.39% 1.43% 1.45% -5.48% -17.05% -
  Horiz. % 107.95% 106.82% 80.68% 79.55% 78.41% 82.95% 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.
 


 

274  339  557  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.13-0.02 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.235+0.01 
 HSI-C7F 0.385+0.005 
 JAKS 0.820.00 
 HSI-H6P 0.19+0.03 
 HSI-C7E 0.195-0.045 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
 MNC 0.0750.00 
Partners & Brokers