Highlights

[GUOCO] QoQ Quarter Result on 2012-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     288.00%    YoY -     14,735.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,043 74,793 106,028 44,446 37,990 39,027 21,966 97.54%
  QoQ % -18.38% -29.46% 138.55% 16.99% -2.66% 77.67% -
  Horiz. % 277.90% 340.49% 482.69% 202.34% 172.95% 177.67% 100.00%
PBT 17,454 18,402 10,631 18,396 4,949 28,662 -775 -
  QoQ % -5.15% 73.10% -42.21% 271.71% -82.73% 3,798.32% -
  Horiz. % -2,252.13% -2,374.45% -1,371.74% -2,373.68% -638.58% -3,698.32% 100.00%
Tax -3,469 -2,889 -584 -1,113 -506 587 -996 129.60%
  QoQ % -20.08% -394.69% 47.53% -119.96% -186.20% 158.94% -
  Horiz. % 348.29% 290.06% 58.63% 111.75% 50.80% -58.94% 100.00%
NP 13,985 15,513 10,047 17,283 4,443 29,249 -1,771 -
  QoQ % -9.85% 54.40% -41.87% 288.99% -84.81% 1,751.55% -
  Horiz. % -789.67% -875.95% -567.31% -975.89% -250.88% -1,651.55% 100.00%
NP to SH 12,939 14,144 8,793 15,132 3,900 28,349 -2,305 -
  QoQ % -8.52% 60.86% -41.89% 288.00% -86.24% 1,329.89% -
  Horiz. % -561.34% -613.62% -381.48% -656.49% -169.20% -1,229.89% 100.00%
Tax Rate 19.88 % 15.70 % 5.49 % 6.05 % 10.22 % -2.05 % - % -
  QoQ % 26.62% 185.97% -9.26% -40.80% 598.54% 0.00% -
  Horiz. % -969.76% -765.85% -267.80% -295.12% -498.54% 100.00% -
Total Cost 47,058 59,280 95,981 27,163 33,547 9,778 23,737 57.75%
  QoQ % -20.62% -38.24% 253.35% -19.03% 243.09% -58.81% -
  Horiz. % 198.25% 249.74% 404.35% 114.43% 141.33% 41.19% 100.00%
Net Worth 820,319 807,280 788,013 778,695 773,679 762,742 765,134 4.75%
  QoQ % 1.62% 2.44% 1.20% 0.65% 1.43% -0.31% -
  Horiz. % 107.21% 105.51% 102.99% 101.77% 101.12% 99.69% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 13,406 - - - 13,403 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 200.49% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 820,319 807,280 788,013 778,695 773,679 762,742 765,134 4.75%
  QoQ % 1.62% 2.44% 1.20% 0.65% 1.43% -0.31% -
  Horiz. % 107.21% 105.51% 102.99% 101.77% 101.12% 99.69% 100.00%
NOSH 670,414 670,331 671,221 669,557 672,413 670,189 676,571 -0.61%
  QoQ % 0.01% -0.13% 0.25% -0.42% 0.33% -0.94% -
  Horiz. % 99.09% 99.08% 99.21% 98.96% 99.39% 99.06% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.91 % 20.74 % 9.48 % 38.89 % 11.70 % 74.95 % -8.06 % -
  QoQ % 10.46% 118.78% -75.62% 232.39% -84.39% 1,029.90% -
  Horiz. % -284.24% -257.32% -117.62% -482.51% -145.16% -929.90% 100.00%
ROE 1.58 % 1.75 % 1.12 % 1.94 % 0.50 % 3.72 % -0.30 % -
  QoQ % -9.71% 56.25% -42.27% 288.00% -86.56% 1,340.00% -
  Horiz. % -526.67% -583.33% -373.33% -646.67% -166.67% -1,240.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.11 11.16 15.80 6.64 5.65 5.82 3.25 98.68%
  QoQ % -18.37% -29.37% 137.95% 17.52% -2.92% 79.08% -
  Horiz. % 280.31% 343.38% 486.15% 204.31% 173.85% 179.08% 100.00%
EPS 1.93 2.11 1.31 2.26 0.58 4.23 -0.34 -
  QoQ % -8.53% 61.07% -42.04% 289.66% -86.29% 1,344.12% -
  Horiz. % -567.65% -620.59% -385.29% -664.71% -170.59% -1,244.12% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2236 1.2043 1.1740 1.1630 1.1506 1.1381 1.1309 5.39%
  QoQ % 1.60% 2.58% 0.95% 1.08% 1.10% 0.64% -
  Horiz. % 108.20% 106.49% 103.81% 102.84% 101.74% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.71 10.68 15.14 6.35 5.42 5.57 3.14 97.30%
  QoQ % -18.45% -29.46% 138.43% 17.16% -2.69% 77.39% -
  Horiz. % 277.39% 340.13% 482.17% 202.23% 172.61% 177.39% 100.00%
EPS 1.85 2.02 1.26 2.16 0.56 4.05 -0.33 -
  QoQ % -8.42% 60.32% -41.67% 285.71% -86.17% 1,327.27% -
  Horiz. % -560.61% -612.12% -381.82% -654.55% -169.70% -1,227.27% 100.00%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1711 1.1525 1.1250 1.1117 1.1045 1.0889 1.0923 4.75%
  QoQ % 1.61% 2.44% 1.20% 0.65% 1.43% -0.31% -
  Horiz. % 107.21% 105.51% 102.99% 101.78% 101.12% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.1100 1.1900 0.9200 0.7800 0.7800 0.8100 0.8300 -
P/RPS 12.19 10.67 5.82 11.75 13.81 13.91 25.56 -38.93%
  QoQ % 14.25% 83.33% -50.47% -14.92% -0.72% -45.58% -
  Horiz. % 47.69% 41.74% 22.77% 45.97% 54.03% 54.42% 100.00%
P/EPS 57.51 56.40 70.23 34.51 134.48 19.15 -243.62 -
  QoQ % 1.97% -19.69% 103.51% -74.34% 602.25% 107.86% -
  Horiz. % -23.61% -23.15% -28.83% -14.17% -55.20% -7.86% 100.00%
EY 1.74 1.77 1.42 2.90 0.74 5.22 -0.41 -
  QoQ % -1.69% 24.65% -51.03% 291.89% -85.82% 1,373.17% -
  Horiz. % -424.39% -431.71% -346.34% -707.32% -180.49% -1,273.17% 100.00%
DY 0.00 1.68 0.00 0.00 0.00 2.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.02% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.91 0.99 0.78 0.67 0.68 0.71 0.73 15.81%
  QoQ % -8.08% 26.92% 16.42% -1.47% -4.23% -2.74% -
  Horiz. % 124.66% 135.62% 106.85% 91.78% 93.15% 97.26% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/10/13 26/08/13 16/04/13 23/01/13 10/10/12 23/08/12 18/04/12 -
Price 1.1500 1.1400 1.1000 0.8200 0.8000 0.7900 0.8300 -
P/RPS 12.63 10.22 6.96 12.35 14.16 13.57 25.56 -37.47%
  QoQ % 23.58% 46.84% -43.64% -12.78% 4.35% -46.91% -
  Horiz. % 49.41% 39.98% 27.23% 48.32% 55.40% 53.09% 100.00%
P/EPS 59.59 54.03 83.97 36.28 137.93 18.68 -243.62 -
  QoQ % 10.29% -35.66% 131.45% -73.70% 638.38% 107.67% -
  Horiz. % -24.46% -22.18% -34.47% -14.89% -56.62% -7.67% 100.00%
EY 1.68 1.85 1.19 2.76 0.72 5.35 -0.41 -
  QoQ % -9.19% 55.46% -56.88% 283.33% -86.54% 1,404.88% -
  Horiz. % -409.76% -451.22% -290.24% -673.17% -175.61% -1,304.88% 100.00%
DY 0.00 1.75 0.00 0.00 0.00 2.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.17% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.94 0.95 0.94 0.71 0.70 0.69 0.73 18.34%
  QoQ % -1.05% 1.06% 32.39% 1.43% 1.45% -5.48% -
  Horiz. % 128.77% 130.14% 128.77% 97.26% 95.89% 94.52% 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