Highlights

[GUOCO] QoQ Quarter Result on 2013-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -5.23%    YoY -     -18.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,501 57,968 58,440 59,103 61,043 74,793 106,028 -58.32%
  QoQ % -50.83% -0.81% -1.12% -3.18% -18.38% -29.46% -
  Horiz. % 26.88% 54.67% 55.12% 55.74% 57.57% 70.54% 100.00%
PBT 4,446 119,361 19,136 16,190 17,454 18,402 10,631 -44.05%
  QoQ % -96.28% 523.75% 18.20% -7.24% -5.15% 73.10% -
  Horiz. % 41.82% 1,122.76% 180.00% 152.29% 164.18% 173.10% 100.00%
Tax -943 -6,307 -3,635 -2,307 -3,469 -2,889 -584 37.60%
  QoQ % 85.05% -73.51% -57.56% 33.50% -20.08% -394.69% -
  Horiz. % 161.47% 1,079.97% 622.43% 395.03% 594.01% 494.69% 100.00%
NP 3,503 113,054 15,501 13,883 13,985 15,513 10,047 -50.43%
  QoQ % -96.90% 629.33% 11.65% -0.73% -9.85% 54.40% -
  Horiz. % 34.87% 1,125.25% 154.28% 138.18% 139.20% 154.40% 100.00%
NP to SH 2,780 112,320 15,707 12,262 12,939 14,144 8,793 -53.56%
  QoQ % -97.52% 615.10% 28.09% -5.23% -8.52% 60.86% -
  Horiz. % 31.62% 1,277.38% 178.63% 139.45% 147.15% 160.86% 100.00%
Tax Rate 21.21 % 5.28 % 19.00 % 14.25 % 19.88 % 15.70 % 5.49 % 146.01%
  QoQ % 301.70% -72.21% 33.33% -28.32% 26.62% 185.97% -
  Horiz. % 386.34% 96.17% 346.08% 259.56% 362.11% 285.97% 100.00%
Total Cost 24,998 -55,086 42,939 45,220 47,058 59,280 95,981 -59.18%
  QoQ % 145.38% -228.29% -5.04% -3.91% -20.62% -38.24% -
  Horiz. % 26.04% -57.39% 44.74% 47.11% 49.03% 61.76% 100.00%
Net Worth 940,632 952,409 837,216 822,425 820,319 807,280 788,013 12.52%
  QoQ % -1.24% 13.76% 1.80% 0.26% 1.62% 2.44% -
  Horiz. % 119.37% 120.86% 106.24% 104.37% 104.10% 102.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 13,395 - - - 13,406 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 12.59% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 940,632 952,409 837,216 822,425 820,319 807,280 788,013 12.52%
  QoQ % -1.24% 13.76% 1.80% 0.26% 1.62% 2.44% -
  Horiz. % 119.37% 120.86% 106.24% 104.37% 104.10% 102.44% 100.00%
NOSH 661,904 669,767 668,383 670,054 670,414 670,331 671,221 -0.93%
  QoQ % -1.17% 0.21% -0.25% -0.05% 0.01% -0.13% -
  Horiz. % 98.61% 99.78% 99.58% 99.83% 99.88% 99.87% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.29 % 195.03 % 26.52 % 23.49 % 22.91 % 20.74 % 9.48 % 18.88%
  QoQ % -93.70% 635.41% 12.90% 2.53% 10.46% 118.78% -
  Horiz. % 129.64% 2,057.28% 279.75% 247.78% 241.67% 218.78% 100.00%
ROE 0.30 % 11.79 % 1.88 % 1.49 % 1.58 % 1.75 % 1.12 % -58.41%
  QoQ % -97.46% 527.13% 26.17% -5.70% -9.71% 56.25% -
  Horiz. % 26.79% 1,052.68% 167.86% 133.04% 141.07% 156.25% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.31 8.65 8.74 8.82 9.11 11.16 15.80 -57.91%
  QoQ % -50.17% -1.03% -0.91% -3.18% -18.37% -29.37% -
  Horiz. % 27.28% 54.75% 55.32% 55.82% 57.66% 70.63% 100.00%
EPS 0.42 16.77 2.35 1.83 1.93 2.11 1.31 -53.12%
  QoQ % -97.50% 613.62% 28.42% -5.18% -8.53% 61.07% -
  Horiz. % 32.06% 1,280.15% 179.39% 139.69% 147.33% 161.07% 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 1.4211 1.4220 1.2526 1.2274 1.2236 1.2043 1.1740 13.57%
  QoQ % -0.06% 13.52% 2.05% 0.31% 1.60% 2.58% -
  Horiz. % 121.05% 121.12% 106.70% 104.55% 104.22% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.07 8.28 8.34 8.44 8.71 10.68 15.14 -58.31%
  QoQ % -50.85% -0.72% -1.18% -3.10% -18.45% -29.46% -
  Horiz. % 26.88% 54.69% 55.09% 55.75% 57.53% 70.54% 100.00%
EPS 0.40 16.04 2.24 1.75 1.85 2.02 1.26 -53.43%
  QoQ % -97.51% 616.07% 28.00% -5.41% -8.42% 60.32% -
  Horiz. % 31.75% 1,273.02% 177.78% 138.89% 146.83% 160.32% 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 1.3429 1.3597 1.1952 1.1741 1.1711 1.1525 1.1250 12.52%
  QoQ % -1.24% 13.76% 1.80% 0.26% 1.61% 2.44% -
  Horiz. % 119.37% 120.86% 106.24% 104.36% 104.10% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.8100 1.1500 1.0800 1.0000 1.1100 1.1900 0.9200 -
P/RPS 42.04 13.29 12.35 11.34 12.19 10.67 5.82 273.23%
  QoQ % 216.33% 7.61% 8.91% -6.97% 14.25% 83.33% -
  Horiz. % 722.34% 228.35% 212.20% 194.85% 209.45% 183.33% 100.00%
P/EPS 430.95 6.86 45.96 54.64 57.51 56.40 70.23 234.80%
  QoQ % 6,182.07% -85.07% -15.89% -4.99% 1.97% -19.69% -
  Horiz. % 613.63% 9.77% 65.44% 77.80% 81.89% 80.31% 100.00%
EY 0.23 14.58 2.18 1.83 1.74 1.77 1.42 -70.25%
  QoQ % -98.42% 568.81% 19.13% 5.17% -1.69% 24.65% -
  Horiz. % 16.20% 1,026.76% 153.52% 128.87% 122.54% 124.65% 100.00%
DY 0.00 1.74 0.00 0.00 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.27 0.81 0.86 0.81 0.91 0.99 0.78 38.36%
  QoQ % 56.79% -5.81% 6.17% -10.99% -8.08% 26.92% -
  Horiz. % 162.82% 103.85% 110.26% 103.85% 116.67% 126.92% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/10/14 25/08/14 21/04/14 21/01/14 21/10/13 26/08/13 16/04/13 -
Price 1.5200 1.8400 1.2000 1.0000 1.1500 1.1400 1.1000 -
P/RPS 35.30 21.26 13.72 11.34 12.63 10.22 6.96 194.90%
  QoQ % 66.04% 54.96% 20.99% -10.21% 23.58% 46.84% -
  Horiz. % 507.18% 305.46% 197.13% 162.93% 181.47% 146.84% 100.00%
P/EPS 361.90 10.97 51.06 54.64 59.59 54.03 83.97 164.60%
  QoQ % 3,199.00% -78.52% -6.55% -8.31% 10.29% -35.66% -
  Horiz. % 430.99% 13.06% 60.81% 65.07% 70.97% 64.34% 100.00%
EY 0.28 9.11 1.96 1.83 1.68 1.85 1.19 -61.85%
  QoQ % -96.93% 364.80% 7.10% 8.93% -9.19% 55.46% -
  Horiz. % 23.53% 765.55% 164.71% 153.78% 141.18% 155.46% 100.00%
DY 0.00 1.09 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 1.29 0.96 0.81 0.94 0.95 0.94 9.01%
  QoQ % -17.05% 34.38% 18.52% -13.83% -1.05% 1.06% -
  Horiz. % 113.83% 137.23% 102.13% 86.17% 100.00% 101.06% 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