Highlights

[GUOCO] QoQ Quarter Result on 2012-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 18-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -2,359.80%    YoY -     36.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,446 37,990 39,027 21,966 27,789 27,546 58,005 -16.20%
  QoQ % 16.99% -2.66% 77.67% -20.95% 0.88% -52.51% -
  Horiz. % 76.62% 65.49% 67.28% 37.87% 47.91% 47.49% 100.00%
PBT 18,396 4,949 28,662 -775 934 167 27,432 -23.29%
  QoQ % 271.71% -82.73% 3,798.32% -182.98% 459.28% -99.39% -
  Horiz. % 67.06% 18.04% 104.48% -2.83% 3.40% 0.61% 100.00%
Tax -1,113 -506 587 -996 90 331 -1,314 -10.43%
  QoQ % -119.96% -186.20% 158.94% -1,206.67% -72.81% 125.19% -
  Horiz. % 84.70% 38.51% -44.67% 75.80% -6.85% -25.19% 100.00%
NP 17,283 4,443 29,249 -1,771 1,024 498 26,118 -23.97%
  QoQ % 288.99% -84.81% 1,751.55% -272.95% 105.62% -98.09% -
  Horiz. % 66.17% 17.01% 111.99% -6.78% 3.92% 1.91% 100.00%
NP to SH 15,132 3,900 28,349 -2,305 102 388 25,784 -29.79%
  QoQ % 288.00% -86.24% 1,329.89% -2,359.80% -73.71% -98.50% -
  Horiz. % 58.69% 15.13% 109.95% -8.94% 0.40% 1.50% 100.00%
Tax Rate 6.05 % 10.22 % -2.05 % - % -9.64 % -198.20 % 4.79 % 16.76%
  QoQ % -40.80% 598.54% 0.00% 0.00% 95.14% -4,237.79% -
  Horiz. % 126.30% 213.36% -42.80% 0.00% -201.25% -4,137.79% 100.00%
Total Cost 27,163 33,547 9,778 23,737 26,765 27,048 31,887 -10.09%
  QoQ % -19.03% 243.09% -58.81% -11.31% -1.05% -15.18% -
  Horiz. % 85.19% 105.21% 30.66% 74.44% 83.94% 84.82% 100.00%
Net Worth 778,695 773,679 762,742 765,134 400,000 685,000 670,840 10.40%
  QoQ % 0.65% 1.43% -0.31% 91.28% -41.61% 2.11% -
  Horiz. % 116.08% 115.33% 113.70% 114.06% 59.63% 102.11% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 13,403 - - - 13,416 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 90.85% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 778,695 773,679 762,742 765,134 400,000 685,000 670,840 10.40%
  QoQ % 0.65% 1.43% -0.31% 91.28% -41.61% 2.11% -
  Horiz. % 116.08% 115.33% 113.70% 114.06% 59.63% 102.11% 100.00%
NOSH 669,557 672,413 670,189 676,571 400,000 685,000 670,840 -0.13%
  QoQ % -0.42% 0.33% -0.94% 69.14% -41.61% 2.11% -
  Horiz. % 99.81% 100.23% 99.90% 100.85% 59.63% 102.11% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 38.89 % 11.70 % 74.95 % -8.06 % 3.68 % 1.81 % 45.03 % -9.27%
  QoQ % 232.39% -84.39% 1,029.90% -319.02% 103.31% -95.98% -
  Horiz. % 86.36% 25.98% 166.44% -17.90% 8.17% 4.02% 100.00%
ROE 1.94 % 0.50 % 3.72 % -0.30 % 0.03 % 0.06 % 3.84 % -36.44%
  QoQ % 288.00% -86.56% 1,340.00% -1,100.00% -50.00% -98.44% -
  Horiz. % 50.52% 13.02% 96.88% -7.81% 0.78% 1.56% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.64 5.65 5.82 3.25 6.95 4.02 8.65 -16.10%
  QoQ % 17.52% -2.92% 79.08% -53.24% 72.89% -53.53% -
  Horiz. % 76.76% 65.32% 67.28% 37.57% 80.35% 46.47% 100.00%
EPS 2.26 0.58 4.23 -0.34 0.02 0.06 3.85 -29.78%
  QoQ % 289.66% -86.29% 1,344.12% -1,800.00% -66.67% -98.44% -
  Horiz. % 58.70% 15.06% 109.87% -8.83% 0.52% 1.56% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1630 1.1506 1.1381 1.1309 1.0000 1.0000 1.0000 10.54%
  QoQ % 1.08% 1.10% 0.64% 13.09% 0.00% 0.00% -
  Horiz. % 116.30% 115.06% 113.81% 113.09% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.35 5.42 5.57 3.14 3.97 3.93 8.28 -16.15%
  QoQ % 17.16% -2.69% 77.39% -20.91% 1.02% -52.54% -
  Horiz. % 76.69% 65.46% 67.27% 37.92% 47.95% 47.46% 100.00%
EPS 2.16 0.56 4.05 -0.33 0.01 0.06 3.68 -29.78%
  QoQ % 285.71% -86.17% 1,327.27% -3,400.00% -83.33% -98.37% -
  Horiz. % 58.70% 15.22% 110.05% -8.97% 0.27% 1.63% 100.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.48% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1117 1.1045 1.0889 1.0923 0.5711 0.9779 0.9577 10.40%
  QoQ % 0.65% 1.43% -0.31% 91.26% -41.60% 2.11% -
  Horiz. % 116.08% 115.33% 113.70% 114.05% 59.63% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.7800 0.7800 0.8100 0.8300 0.8300 0.8000 1.1100 -
P/RPS 11.75 13.81 13.91 25.56 11.95 19.89 12.84 -5.72%
  QoQ % -14.92% -0.72% -45.58% 113.89% -39.92% 54.91% -
  Horiz. % 91.51% 107.55% 108.33% 199.07% 93.07% 154.91% 100.00%
P/EPS 34.51 134.48 19.15 -243.62 3,254.90 1,412.37 28.88 12.55%
  QoQ % -74.34% 602.25% 107.86% -107.48% 130.46% 4,790.48% -
  Horiz. % 119.49% 465.65% 66.31% -843.56% 11,270.43% 4,890.48% 100.00%
EY 2.90 0.74 5.22 -0.41 0.03 0.07 3.46 -11.06%
  QoQ % 291.89% -85.82% 1,373.17% -1,466.67% -57.14% -97.98% -
  Horiz. % 83.82% 21.39% 150.87% -11.85% 0.87% 2.02% 100.00%
DY 0.00 0.00 2.47 0.00 0.00 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.68 0.71 0.73 0.83 0.80 1.11 -28.47%
  QoQ % -1.47% -4.23% -2.74% -12.05% 3.75% -27.93% -
  Horiz. % 60.36% 61.26% 63.96% 65.77% 74.77% 72.07% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 23/01/13 10/10/12 23/08/12 18/04/12 18/01/12 11/10/11 22/08/11 -
Price 0.8200 0.8000 0.7900 0.8300 0.8800 0.8500 0.8300 -
P/RPS 12.35 14.16 13.57 25.56 12.67 21.14 9.60 18.19%
  QoQ % -12.78% 4.35% -46.91% 101.74% -40.07% 120.21% -
  Horiz. % 128.65% 147.50% 141.35% 266.25% 131.98% 220.21% 100.00%
P/EPS 36.28 137.93 18.68 -243.62 3,450.98 1,500.64 21.59 41.12%
  QoQ % -73.70% 638.38% 107.67% -107.06% 129.97% 6,850.63% -
  Horiz. % 168.04% 638.86% 86.52% -1,128.39% 15,984.16% 6,950.63% 100.00%
EY 2.76 0.72 5.35 -0.41 0.03 0.07 4.63 -29.06%
  QoQ % 283.33% -86.54% 1,404.88% -1,466.67% -57.14% -98.49% -
  Horiz. % 59.61% 15.55% 115.55% -8.86% 0.65% 1.51% 100.00%
DY 0.00 0.00 2.53 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.70 0.69 0.73 0.88 0.85 0.83 -9.84%
  QoQ % 1.43% 1.45% -5.48% -17.05% 3.53% 2.41% -
  Horiz. % 85.54% 84.34% 83.13% 87.95% 106.02% 102.41% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers