Highlights

[GUOCO] QoQ Quarter Result on 2013-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 16-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -41.89%    YoY -     481.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 59,103 61,043 74,793 106,028 44,446 37,990 39,027 31.78%
  QoQ % -3.18% -18.38% -29.46% 138.55% 16.99% -2.66% -
  Horiz. % 151.44% 156.41% 191.64% 271.68% 113.89% 97.34% 100.00%
PBT 16,190 17,454 18,402 10,631 18,396 4,949 28,662 -31.60%
  QoQ % -7.24% -5.15% 73.10% -42.21% 271.71% -82.73% -
  Horiz. % 56.49% 60.90% 64.20% 37.09% 64.18% 17.27% 100.00%
Tax -2,307 -3,469 -2,889 -584 -1,113 -506 587 -
  QoQ % 33.50% -20.08% -394.69% 47.53% -119.96% -186.20% -
  Horiz. % -393.02% -590.97% -492.16% -99.49% -189.61% -86.20% 100.00%
NP 13,883 13,985 15,513 10,047 17,283 4,443 29,249 -39.07%
  QoQ % -0.73% -9.85% 54.40% -41.87% 288.99% -84.81% -
  Horiz. % 47.46% 47.81% 53.04% 34.35% 59.09% 15.19% 100.00%
NP to SH 12,262 12,939 14,144 8,793 15,132 3,900 28,349 -42.72%
  QoQ % -5.23% -8.52% 60.86% -41.89% 288.00% -86.24% -
  Horiz. % 43.25% 45.64% 49.89% 31.02% 53.38% 13.76% 100.00%
Tax Rate 14.25 % 19.88 % 15.70 % 5.49 % 6.05 % 10.22 % -2.05 % -
  QoQ % -28.32% 26.62% 185.97% -9.26% -40.80% 598.54% -
  Horiz. % -695.12% -969.76% -765.85% -267.80% -295.12% -498.54% 100.00%
Total Cost 45,220 47,058 59,280 95,981 27,163 33,547 9,778 176.81%
  QoQ % -3.91% -20.62% -38.24% 253.35% -19.03% 243.09% -
  Horiz. % 462.47% 481.26% 606.26% 981.60% 277.80% 343.09% 100.00%
Net Worth 822,425 820,319 807,280 788,013 778,695 773,679 762,742 5.14%
  QoQ % 0.26% 1.62% 2.44% 1.20% 0.65% 1.43% -
  Horiz. % 107.82% 107.55% 105.84% 103.31% 102.09% 101.43% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 13,406 - - - 13,403 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 200.49% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 822,425 820,319 807,280 788,013 778,695 773,679 762,742 5.14%
  QoQ % 0.26% 1.62% 2.44% 1.20% 0.65% 1.43% -
  Horiz. % 107.82% 107.55% 105.84% 103.31% 102.09% 101.43% 100.00%
NOSH 670,054 670,414 670,331 671,221 669,557 672,413 670,189 -0.01%
  QoQ % -0.05% 0.01% -0.13% 0.25% -0.42% 0.33% -
  Horiz. % 99.98% 100.03% 100.02% 100.15% 99.91% 100.33% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.49 % 22.91 % 20.74 % 9.48 % 38.89 % 11.70 % 74.95 % -53.76%
  QoQ % 2.53% 10.46% 118.78% -75.62% 232.39% -84.39% -
  Horiz. % 31.34% 30.57% 27.67% 12.65% 51.89% 15.61% 100.00%
ROE 1.49 % 1.58 % 1.75 % 1.12 % 1.94 % 0.50 % 3.72 % -45.57%
  QoQ % -5.70% -9.71% 56.25% -42.27% 288.00% -86.56% -
  Horiz. % 40.05% 42.47% 47.04% 30.11% 52.15% 13.44% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.82 9.11 11.16 15.80 6.64 5.65 5.82 31.84%
  QoQ % -3.18% -18.37% -29.37% 137.95% 17.52% -2.92% -
  Horiz. % 151.55% 156.53% 191.75% 271.48% 114.09% 97.08% 100.00%
EPS 1.83 1.93 2.11 1.31 2.26 0.58 4.23 -42.71%
  QoQ % -5.18% -8.53% 61.07% -42.04% 289.66% -86.29% -
  Horiz. % 43.26% 45.63% 49.88% 30.97% 53.43% 13.71% 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 1.2274 1.2236 1.2043 1.1740 1.1630 1.1506 1.1381 5.15%
  QoQ % 0.31% 1.60% 2.58% 0.95% 1.08% 1.10% -
  Horiz. % 107.85% 107.51% 105.82% 103.15% 102.19% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.44 8.71 10.68 15.14 6.35 5.42 5.57 31.82%
  QoQ % -3.10% -18.45% -29.46% 138.43% 17.16% -2.69% -
  Horiz. % 151.53% 156.37% 191.74% 271.81% 114.00% 97.31% 100.00%
EPS 1.75 1.85 2.02 1.26 2.16 0.56 4.05 -42.76%
  QoQ % -5.41% -8.42% 60.32% -41.67% 285.71% -86.17% -
  Horiz. % 43.21% 45.68% 49.88% 31.11% 53.33% 13.83% 100.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
  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 1.1741 1.1711 1.1525 1.1250 1.1117 1.1045 1.0889 5.14%
  QoQ % 0.26% 1.61% 2.44% 1.20% 0.65% 1.43% -
  Horiz. % 107.82% 107.55% 105.84% 103.32% 102.09% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0000 1.1100 1.1900 0.9200 0.7800 0.7800 0.8100 -
P/RPS 11.34 12.19 10.67 5.82 11.75 13.81 13.91 -12.70%
  QoQ % -6.97% 14.25% 83.33% -50.47% -14.92% -0.72% -
  Horiz. % 81.52% 87.63% 76.71% 41.84% 84.47% 99.28% 100.00%
P/EPS 54.64 57.51 56.40 70.23 34.51 134.48 19.15 100.79%
  QoQ % -4.99% 1.97% -19.69% 103.51% -74.34% 602.25% -
  Horiz. % 285.33% 300.31% 294.52% 366.74% 180.21% 702.25% 100.00%
EY 1.83 1.74 1.77 1.42 2.90 0.74 5.22 -50.19%
  QoQ % 5.17% -1.69% 24.65% -51.03% 291.89% -85.82% -
  Horiz. % 35.06% 33.33% 33.91% 27.20% 55.56% 14.18% 100.00%
DY 0.00 0.00 1.68 0.00 0.00 0.00 2.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.02% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.91 0.99 0.78 0.67 0.68 0.71 9.16%
  QoQ % -10.99% -8.08% 26.92% 16.42% -1.47% -4.23% -
  Horiz. % 114.08% 128.17% 139.44% 109.86% 94.37% 95.77% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/01/14 21/10/13 26/08/13 16/04/13 23/01/13 10/10/12 23/08/12 -
Price 1.0000 1.1500 1.1400 1.1000 0.8200 0.8000 0.7900 -
P/RPS 11.34 12.63 10.22 6.96 12.35 14.16 13.57 -11.25%
  QoQ % -10.21% 23.58% 46.84% -43.64% -12.78% 4.35% -
  Horiz. % 83.57% 93.07% 75.31% 51.29% 91.01% 104.35% 100.00%
P/EPS 54.64 59.59 54.03 83.97 36.28 137.93 18.68 104.13%
  QoQ % -8.31% 10.29% -35.66% 131.45% -73.70% 638.38% -
  Horiz. % 292.51% 319.00% 289.24% 449.52% 194.22% 738.38% 100.00%
EY 1.83 1.68 1.85 1.19 2.76 0.72 5.35 -50.99%
  QoQ % 8.93% -9.19% 55.46% -56.88% 283.33% -86.54% -
  Horiz. % 34.21% 31.40% 34.58% 22.24% 51.59% 13.46% 100.00%
DY 0.00 0.00 1.75 0.00 0.00 0.00 2.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.94 0.95 0.94 0.71 0.70 0.69 11.25%
  QoQ % -13.83% -1.05% 1.06% 32.39% 1.43% 1.45% -
  Horiz. % 117.39% 136.23% 137.68% 136.23% 102.90% 101.45% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers