Highlights

[GUOCO] QoQ Quarter Result on 2013-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -8.52%    YoY -     231.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 57,968 58,440 59,103 61,043 74,793 106,028 44,446 19.43%
  QoQ % -0.81% -1.12% -3.18% -18.38% -29.46% 138.55% -
  Horiz. % 130.42% 131.49% 132.98% 137.34% 168.28% 238.55% 100.00%
PBT 119,361 19,136 16,190 17,454 18,402 10,631 18,396 249.07%
  QoQ % 523.75% 18.20% -7.24% -5.15% 73.10% -42.21% -
  Horiz. % 648.84% 104.02% 88.01% 94.88% 100.03% 57.79% 100.00%
Tax -6,307 -3,635 -2,307 -3,469 -2,889 -584 -1,113 218.86%
  QoQ % -73.51% -57.56% 33.50% -20.08% -394.69% 47.53% -
  Horiz. % 566.67% 326.59% 207.28% 311.68% 259.57% 52.47% 100.00%
NP 113,054 15,501 13,883 13,985 15,513 10,047 17,283 250.97%
  QoQ % 629.33% 11.65% -0.73% -9.85% 54.40% -41.87% -
  Horiz. % 654.13% 89.69% 80.33% 80.92% 89.76% 58.13% 100.00%
NP to SH 112,320 15,707 12,262 12,939 14,144 8,793 15,132 281.92%
  QoQ % 615.10% 28.09% -5.23% -8.52% 60.86% -41.89% -
  Horiz. % 742.27% 103.80% 81.03% 85.51% 93.47% 58.11% 100.00%
Tax Rate 5.28 % 19.00 % 14.25 % 19.88 % 15.70 % 5.49 % 6.05 % -8.70%
  QoQ % -72.21% 33.33% -28.32% 26.62% 185.97% -9.26% -
  Horiz. % 87.27% 314.05% 235.54% 328.60% 259.50% 90.74% 100.00%
Total Cost -55,086 42,939 45,220 47,058 59,280 95,981 27,163 -
  QoQ % -228.29% -5.04% -3.91% -20.62% -38.24% 253.35% -
  Horiz. % -202.80% 158.08% 166.48% 173.24% 218.24% 353.35% 100.00%
Net Worth 952,409 837,216 822,425 820,319 807,280 788,013 778,695 14.41%
  QoQ % 13.76% 1.80% 0.26% 1.62% 2.44% 1.20% -
  Horiz. % 122.31% 107.52% 105.62% 105.35% 103.67% 101.20% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,395 - - - 13,406 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.92% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 11.93 % - % - % - % 94.79 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.59% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 952,409 837,216 822,425 820,319 807,280 788,013 778,695 14.41%
  QoQ % 13.76% 1.80% 0.26% 1.62% 2.44% 1.20% -
  Horiz. % 122.31% 107.52% 105.62% 105.35% 103.67% 101.20% 100.00%
NOSH 669,767 668,383 670,054 670,414 670,331 671,221 669,557 0.02%
  QoQ % 0.21% -0.25% -0.05% 0.01% -0.13% 0.25% -
  Horiz. % 100.03% 99.82% 100.07% 100.13% 100.12% 100.25% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 195.03 % 26.52 % 23.49 % 22.91 % 20.74 % 9.48 % 38.89 % 193.85%
  QoQ % 635.41% 12.90% 2.53% 10.46% 118.78% -75.62% -
  Horiz. % 501.49% 68.19% 60.40% 58.91% 53.33% 24.38% 100.00%
ROE 11.79 % 1.88 % 1.49 % 1.58 % 1.75 % 1.12 % 1.94 % 234.13%
  QoQ % 527.13% 26.17% -5.70% -9.71% 56.25% -42.27% -
  Horiz. % 607.73% 96.91% 76.80% 81.44% 90.21% 57.73% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.65 8.74 8.82 9.11 11.16 15.80 6.64 19.34%
  QoQ % -1.03% -0.91% -3.18% -18.37% -29.37% 137.95% -
  Horiz. % 130.27% 131.63% 132.83% 137.20% 168.07% 237.95% 100.00%
EPS 16.77 2.35 1.83 1.93 2.11 1.31 2.26 281.84%
  QoQ % 613.62% 28.42% -5.18% -8.53% 61.07% -42.04% -
  Horiz. % 742.04% 103.98% 80.97% 85.40% 93.36% 57.96% 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 1.4220 1.2526 1.2274 1.2236 1.2043 1.1740 1.1630 14.39%
  QoQ % 13.52% 2.05% 0.31% 1.60% 2.58% 0.95% -
  Horiz. % 122.27% 107.70% 105.54% 105.21% 103.55% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.28 8.34 8.44 8.71 10.68 15.14 6.35 19.41%
  QoQ % -0.72% -1.18% -3.10% -18.45% -29.46% 138.43% -
  Horiz. % 130.39% 131.34% 132.91% 137.17% 168.19% 238.43% 100.00%
EPS 16.04 2.24 1.75 1.85 2.02 1.26 2.16 282.03%
  QoQ % 616.07% 28.00% -5.41% -8.42% 60.32% -41.67% -
  Horiz. % 742.59% 103.70% 81.02% 85.65% 93.52% 58.33% 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 1.3597 1.1952 1.1741 1.1711 1.1525 1.1250 1.1117 14.41%
  QoQ % 13.76% 1.80% 0.26% 1.61% 2.44% 1.20% -
  Horiz. % 122.31% 107.51% 105.61% 105.34% 103.67% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.1500 1.0800 1.0000 1.1100 1.1900 0.9200 0.7800 -
P/RPS 13.29 12.35 11.34 12.19 10.67 5.82 11.75 8.58%
  QoQ % 7.61% 8.91% -6.97% 14.25% 83.33% -50.47% -
  Horiz. % 113.11% 105.11% 96.51% 103.74% 90.81% 49.53% 100.00%
P/EPS 6.86 45.96 54.64 57.51 56.40 70.23 34.51 -66.04%
  QoQ % -85.07% -15.89% -4.99% 1.97% -19.69% 103.51% -
  Horiz. % 19.88% 133.18% 158.33% 166.65% 163.43% 203.51% 100.00%
EY 14.58 2.18 1.83 1.74 1.77 1.42 2.90 194.35%
  QoQ % 568.81% 19.13% 5.17% -1.69% 24.65% -51.03% -
  Horiz. % 502.76% 75.17% 63.10% 60.00% 61.03% 48.97% 100.00%
DY 1.74 0.00 0.00 0.00 1.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.57% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.86 0.81 0.91 0.99 0.78 0.67 13.52%
  QoQ % -5.81% 6.17% -10.99% -8.08% 26.92% 16.42% -
  Horiz. % 120.90% 128.36% 120.90% 135.82% 147.76% 116.42% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 21/04/14 21/01/14 21/10/13 26/08/13 16/04/13 23/01/13 -
Price 1.8400 1.2000 1.0000 1.1500 1.1400 1.1000 0.8200 -
P/RPS 21.26 13.72 11.34 12.63 10.22 6.96 12.35 43.78%
  QoQ % 54.96% 20.99% -10.21% 23.58% 46.84% -43.64% -
  Horiz. % 172.15% 111.09% 91.82% 102.27% 82.75% 56.36% 100.00%
P/EPS 10.97 51.06 54.64 59.59 54.03 83.97 36.28 -55.05%
  QoQ % -78.52% -6.55% -8.31% 10.29% -35.66% 131.45% -
  Horiz. % 30.24% 140.74% 150.61% 164.25% 148.93% 231.45% 100.00%
EY 9.11 1.96 1.83 1.68 1.85 1.19 2.76 122.17%
  QoQ % 364.80% 7.10% 8.93% -9.19% 55.46% -56.88% -
  Horiz. % 330.07% 71.01% 66.30% 60.87% 67.03% 43.12% 100.00%
DY 1.09 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.29 0.96 0.81 0.94 0.95 0.94 0.71 49.06%
  QoQ % 34.38% 18.52% -13.83% -1.05% 1.06% 32.39% -
  Horiz. % 181.69% 135.21% 114.08% 132.39% 133.80% 132.39% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers