Highlights

[GUOCO] YoY Annual (Unaudited) Result on 2014-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend YoY -     265.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 285,614 315,077 195,563 236,554 263,257 116,328 141,480 12.41%
  YoY % -9.35% 61.11% -17.33% -10.14% 126.31% -17.78% -
  Horiz. % 201.88% 222.70% 138.23% 167.20% 186.07% 82.22% 100.00%
PBT 135,354 139,972 112,233 172,141 52,378 28,988 27,694 30.24%
  YoY % -3.30% 24.72% -34.80% 228.65% 80.69% 4.67% -
  Horiz. % 488.75% 505.42% 405.26% 621.58% 189.13% 104.67% 100.00%
Tax -8,890 -21,276 81,024 -15,718 -5,092 12 -1,863 29.72%
  YoY % 58.22% -126.26% 615.49% -208.68% -42,533.34% 100.64% -
  Horiz. % 477.19% 1,142.03% -4,349.11% 843.69% 273.32% -0.64% 100.00%
NP 126,464 118,696 193,257 156,423 47,286 29,000 25,831 30.28%
  YoY % 6.54% -38.58% 23.55% 230.80% 63.06% 12.27% -
  Horiz. % 489.58% 459.51% 748.16% 605.56% 183.06% 112.27% 100.00%
NP to SH 121,809 114,040 188,866 153,228 41,969 26,534 24,701 30.43%
  YoY % 6.81% -39.62% 23.26% 265.10% 58.17% 7.42% -
  Horiz. % 493.13% 461.68% 764.61% 620.33% 169.91% 107.42% 100.00%
Tax Rate 6.57 % 15.20 % -72.19 % 9.13 % 9.72 % -0.04 % 6.73 % -0.40%
  YoY % -56.78% 121.06% -890.69% -6.07% 24,400.00% -100.59% -
  Horiz. % 97.62% 225.85% -1,072.66% 135.66% 144.43% -0.59% 100.00%
Total Cost 159,150 196,381 2,306 80,131 215,971 87,328 115,649 5.46%
  YoY % -18.96% 8,416.09% -97.12% -62.90% 147.31% -24.49% -
  Horiz. % 137.61% 169.81% 1.99% 69.29% 186.75% 75.51% 100.00%
Net Worth 1,332,058 1,153,609 1,122,413 952,733 806,112 762,584 816,443 8.49%
  YoY % 15.47% 2.78% 17.81% 18.19% 5.71% -6.60% -
  Horiz. % 163.15% 141.30% 137.48% 116.69% 98.73% 93.40% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,397 12,634 13,394 13,399 13,387 13,401 13,395 0.00%
  YoY % 6.04% -5.67% -0.04% 0.09% -0.10% 0.04% -
  Horiz. % 100.02% 94.32% 100.00% 100.03% 99.94% 100.04% 100.00%
Div Payout % 11.00 % 11.08 % 7.09 % 8.75 % 31.90 % 50.51 % 54.23 % -23.33%
  YoY % -0.72% 56.28% -18.97% -72.57% -36.84% -6.86% -
  Horiz. % 20.28% 20.43% 13.07% 16.13% 58.82% 93.14% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,332,058 1,153,609 1,122,413 952,733 806,112 762,584 816,443 8.49%
  YoY % 15.47% 2.78% 17.81% 18.19% 5.71% -6.60% -
  Horiz. % 163.15% 141.30% 137.48% 116.69% 98.73% 93.40% 100.00%
NOSH 669,881 631,734 669,737 669,995 669,362 670,050 669,765 0.00%
  YoY % 6.04% -5.67% -0.04% 0.09% -0.10% 0.04% -
  Horiz. % 100.02% 94.32% 100.00% 100.03% 99.94% 100.04% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 44.28 % 37.67 % 98.82 % 66.13 % 17.96 % 24.93 % 18.26 % 15.89%
  YoY % 17.55% -61.88% 49.43% 268.21% -27.96% 36.53% -
  Horiz. % 242.50% 206.30% 541.18% 362.16% 98.36% 136.53% 100.00%
ROE 9.14 % 9.89 % 16.83 % 16.08 % 5.21 % 3.48 % 3.03 % 20.18%
  YoY % -7.58% -41.24% 4.66% 208.64% 49.71% 14.85% -
  Horiz. % 301.65% 326.40% 555.45% 530.69% 171.95% 114.85% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.64 49.87 29.20 35.31 39.33 17.36 21.12 12.41%
  YoY % -14.50% 70.79% -17.30% -10.22% 126.56% -17.80% -
  Horiz. % 201.89% 236.13% 138.26% 167.19% 186.22% 82.20% 100.00%
EPS 18.18 17.02 13.73 22.87 6.27 3.96 3.69 30.41%
  YoY % 6.82% 23.96% -39.97% 264.75% 58.33% 7.32% -
  Horiz. % 492.68% 461.25% 372.09% 619.78% 169.92% 107.32% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9885 1.8261 1.6759 1.4220 1.2043 1.1381 1.2190 8.49%
  YoY % 8.89% 8.96% 17.86% 18.08% 5.82% -6.64% -
  Horiz. % 163.13% 149.80% 137.48% 116.65% 98.79% 93.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 40.78 44.98 27.92 33.77 37.58 16.61 20.20 12.41%
  YoY % -9.34% 61.10% -17.32% -10.14% 126.25% -17.77% -
  Horiz. % 201.88% 222.67% 138.22% 167.18% 186.04% 82.23% 100.00%
EPS 17.39 16.28 26.96 21.88 5.99 3.79 3.53 30.41%
  YoY % 6.82% -39.61% 23.22% 265.28% 58.05% 7.37% -
  Horiz. % 492.63% 461.19% 763.74% 619.83% 169.69% 107.37% 100.00%
DPS 1.91 1.80 1.91 1.91 1.91 1.91 1.91 -
  YoY % 6.11% -5.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 94.24% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9017 1.6469 1.6024 1.3602 1.1508 1.0887 1.1656 8.49%
  YoY % 15.47% 2.78% 17.81% 18.20% 5.70% -6.60% -
  Horiz. % 163.15% 141.29% 137.47% 116.70% 98.73% 93.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.2100 1.2500 1.2700 1.1500 1.1900 0.8100 1.1100 -
P/RPS 2.84 2.51 4.35 3.26 3.03 4.67 5.25 -9.73%
  YoY % 13.15% -42.30% 33.44% 7.59% -35.12% -11.05% -
  Horiz. % 54.10% 47.81% 82.86% 62.10% 57.71% 88.95% 100.00%
P/EPS 6.65 6.92 4.50 5.03 18.98 20.45 30.10 -22.23%
  YoY % -3.90% 53.78% -10.54% -73.50% -7.19% -32.06% -
  Horiz. % 22.09% 22.99% 14.95% 16.71% 63.06% 67.94% 100.00%
EY 15.03 14.44 22.20 19.89 5.27 4.89 3.32 28.59%
  YoY % 4.09% -34.95% 11.61% 277.42% 7.77% 47.29% -
  Horiz. % 452.71% 434.94% 668.67% 599.10% 158.73% 147.29% 100.00%
DY 1.65 1.60 1.57 1.74 1.68 2.47 1.80 -1.44%
  YoY % 3.12% 1.91% -9.77% 3.57% -31.98% 37.22% -
  Horiz. % 91.67% 88.89% 87.22% 96.67% 93.33% 137.22% 100.00%
P/NAPS 0.61 0.68 0.76 0.81 0.99 0.71 0.91 -6.44%
  YoY % -10.29% -10.53% -6.17% -18.18% 39.44% -21.98% -
  Horiz. % 67.03% 74.73% 83.52% 89.01% 108.79% 78.02% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 25/08/15 25/08/14 26/08/13 23/08/12 22/08/11 -
Price 1.1700 1.2100 1.0300 1.8400 1.1400 0.7900 0.8300 -
P/RPS 2.74 2.43 3.53 5.21 2.90 4.55 3.93 -5.83%
  YoY % 12.76% -31.16% -32.25% 79.66% -36.26% 15.78% -
  Horiz. % 69.72% 61.83% 89.82% 132.57% 73.79% 115.78% 100.00%
P/EPS 6.43 6.70 3.65 8.05 18.18 19.95 22.51 -18.83%
  YoY % -4.03% 83.56% -54.66% -55.72% -8.87% -11.37% -
  Horiz. % 28.57% 29.76% 16.22% 35.76% 80.76% 88.63% 100.00%
EY 15.54 14.92 27.38 12.43 5.50 5.01 4.44 23.20%
  YoY % 4.16% -45.51% 120.27% 126.00% 9.78% 12.84% -
  Horiz. % 350.00% 336.04% 616.67% 279.95% 123.87% 112.84% 100.00%
DY 1.71 1.65 1.94 1.09 1.75 2.53 2.41 -5.55%
  YoY % 3.64% -14.95% 77.98% -37.71% -30.83% 4.98% -
  Horiz. % 70.95% 68.46% 80.50% 45.23% 72.61% 104.98% 100.00%
P/NAPS 0.59 0.66 0.61 1.29 0.95 0.69 0.68 -2.34%
  YoY % -10.61% 8.20% -52.71% 35.79% 37.68% 1.47% -
  Horiz. % 86.76% 97.06% 89.71% 189.71% 139.71% 101.47% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS