Highlights

[GUOCO] YoY Annualized Quarter Result on 2011-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 18-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -36.86%    YoY -     -61.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 167,610 240,292 164,872 110,670 120,670 176,152 72,160 15.07%
  YoY % -30.25% 45.74% 48.98% -8.29% -31.50% 144.11% -
  Horiz. % 232.28% 333.00% 228.48% 153.37% 167.23% 244.11% 100.00%
PBT 24,958 67,288 46,690 2,202 3,442 18,260 22,378 1.83%
  YoY % -62.91% 44.12% 2,020.35% -36.03% -81.15% -18.40% -
  Horiz. % 111.53% 300.69% 208.64% 9.84% 15.38% 81.60% 100.00%
Tax -9,250 -11,552 -3,238 842 1,020 -5,614 -2,402 25.18%
  YoY % 19.93% -256.76% -484.56% -17.45% 118.17% -133.72% -
  Horiz. % 385.10% 480.93% 134.80% -35.05% -42.46% 233.72% 100.00%
NP 15,708 55,736 43,452 3,044 4,462 12,646 19,976 -3.93%
  YoY % -71.82% 28.27% 1,327.46% -31.78% -64.72% -36.69% -
  Horiz. % 78.63% 279.01% 217.52% 15.24% 22.34% 63.31% 100.00%
NP to SH 11,596 50,402 38,064 980 2,534 16,278 18,582 -7.55%
  YoY % -76.99% 32.41% 3,784.08% -61.33% -84.43% -12.40% -
  Horiz. % 62.40% 271.24% 204.84% 5.27% 13.64% 87.60% 100.00%
Tax Rate 37.06 % 17.17 % 6.94 % -38.24 % -29.63 % 30.74 % 10.73 % 22.94%
  YoY % 115.84% 147.41% 118.15% -29.06% -196.39% 186.49% -
  Horiz. % 345.39% 160.02% 64.68% -356.38% -276.14% 286.49% 100.00%
Total Cost 151,902 184,556 121,420 107,626 116,208 163,506 52,184 19.48%
  YoY % -17.69% 52.00% 12.82% -7.39% -28.93% 213.33% -
  Horiz. % 291.09% 353.66% 232.68% 206.24% 222.69% 313.33% 100.00%
Net Worth 935,543 822,651 779,373 627,999 755,332 763,720 842,205 1.77%
  YoY % 13.72% 5.55% 24.10% -16.86% -1.10% -9.32% -
  Horiz. % 111.08% 97.68% 92.54% 74.57% 89.68% 90.68% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 935,543 822,651 779,373 627,999 755,332 763,720 842,205 1.77%
  YoY % 13.72% 5.55% 24.10% -16.86% -1.10% -9.32% -
  Horiz. % 111.08% 97.68% 92.54% 74.57% 89.68% 90.68% 100.00%
NOSH 666,436 670,239 670,140 627,999 666,842 672,644 668,417 -0.05%
  YoY % -0.57% 0.01% 6.71% -5.82% -0.86% 0.63% -
  Horiz. % 99.70% 100.27% 100.26% 93.95% 99.76% 100.63% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.37 % 23.20 % 26.35 % 2.75 % 3.70 % 7.18 % 27.68 % -16.51%
  YoY % -59.61% -11.95% 858.18% -25.68% -48.47% -74.06% -
  Horiz. % 33.85% 83.82% 95.20% 9.93% 13.37% 25.94% 100.00%
ROE 1.24 % 6.13 % 4.88 % 0.16 % 0.34 % 2.13 % 2.21 % -9.18%
  YoY % -79.77% 25.61% 2,950.00% -52.94% -84.04% -3.62% -
  Horiz. % 56.11% 277.38% 220.81% 7.24% 15.38% 96.38% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.15 35.85 24.60 17.62 18.10 26.19 10.80 15.12%
  YoY % -29.85% 45.73% 39.61% -2.65% -30.89% 142.50% -
  Horiz. % 232.87% 331.94% 227.78% 163.15% 167.59% 242.50% 100.00%
EPS 1.74 7.52 5.68 0.14 0.38 2.42 2.78 -7.51%
  YoY % -76.86% 32.39% 3,957.14% -63.16% -84.30% -12.95% -
  Horiz. % 62.59% 270.50% 204.32% 5.04% 13.67% 87.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4038 1.2274 1.1630 1.0000 1.1327 1.1354 1.2600 1.82%
  YoY % 14.37% 5.54% 16.30% -11.72% -0.24% -9.89% -
  Horiz. % 111.41% 97.41% 92.30% 79.37% 89.90% 90.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 23.93 34.30 23.54 15.80 17.23 25.15 10.30 15.08%
  YoY % -30.23% 45.71% 48.99% -8.30% -31.49% 144.17% -
  Horiz. % 232.33% 333.01% 228.54% 153.40% 167.28% 244.17% 100.00%
EPS 1.66 7.20 5.43 0.14 0.36 2.32 2.65 -7.50%
  YoY % -76.94% 32.60% 3,778.57% -61.11% -84.48% -12.45% -
  Horiz. % 62.64% 271.70% 204.91% 5.28% 13.58% 87.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3356 1.1744 1.1127 0.8966 1.0783 1.0903 1.2024 1.77%
  YoY % 13.73% 5.55% 24.10% -16.85% -1.10% -9.32% -
  Horiz. % 111.08% 97.67% 92.54% 74.57% 89.68% 90.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.2400 1.0000 0.7800 0.8300 1.2500 0.9300 0.9000 -
P/RPS 4.93 2.79 3.17 4.71 6.91 3.55 8.34 -8.39%
  YoY % 76.70% -11.99% -32.70% -31.84% 94.65% -57.43% -
  Horiz. % 59.11% 33.45% 38.01% 56.47% 82.85% 42.57% 100.00%
P/EPS 71.26 13.30 13.73 531.88 328.95 38.43 32.37 14.05%
  YoY % 435.79% -3.13% -97.42% 61.69% 755.97% 18.72% -
  Horiz. % 220.14% 41.09% 42.42% 1,643.13% 1,016.22% 118.72% 100.00%
EY 1.40 7.52 7.28 0.19 0.30 2.60 3.09 -12.36%
  YoY % -81.38% 3.30% 3,731.58% -36.67% -88.46% -15.86% -
  Horiz. % 45.31% 243.37% 235.60% 6.15% 9.71% 84.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.81 0.67 0.83 1.10 0.82 0.71 3.64%
  YoY % 8.64% 20.90% -19.28% -24.55% 34.15% 15.49% -
  Horiz. % 123.94% 114.08% 94.37% 116.90% 154.93% 115.49% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/01/15 21/01/14 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 -
Price 1.3900 1.0000 0.8200 0.8800 1.5200 1.0800 0.9500 -
P/RPS 5.53 2.79 3.33 4.99 8.40 4.12 8.80 -7.45%
  YoY % 98.21% -16.22% -33.27% -40.60% 103.88% -53.18% -
  Horiz. % 62.84% 31.70% 37.84% 56.70% 95.45% 46.82% 100.00%
P/EPS 79.89 13.30 14.44 563.92 400.00 44.63 34.17 15.20%
  YoY % 500.68% -7.89% -97.44% 40.98% 796.26% 30.61% -
  Horiz. % 233.80% 38.92% 42.26% 1,650.34% 1,170.62% 130.61% 100.00%
EY 1.25 7.52 6.93 0.18 0.25 2.24 2.93 -13.23%
  YoY % -83.38% 8.51% 3,750.00% -28.00% -88.84% -23.55% -
  Horiz. % 42.66% 256.66% 236.52% 6.14% 8.53% 76.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 0.81 0.71 0.88 1.34 0.95 0.75 4.73%
  YoY % 22.22% 14.08% -19.32% -34.33% 41.05% 26.67% -
  Horiz. % 132.00% 108.00% 94.67% 117.33% 178.67% 126.67% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers