Highlights

[GUOCO] YoY Cumulative Quarter Result on 2013-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     50.83%    YoY -     58.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 315,077 195,563 236,554 263,257 116,328 141,480 160,521 11.88%
  YoY % 61.11% -17.33% -10.14% 126.31% -17.78% -11.86% -
  Horiz. % 196.28% 121.83% 147.37% 164.00% 72.47% 88.14% 100.00%
PBT 139,972 112,233 172,141 52,378 28,988 27,694 10,371 54.24%
  YoY % 24.72% -34.80% 228.65% 80.69% 4.67% 167.03% -
  Horiz. % 1,349.65% 1,082.18% 1,659.83% 505.04% 279.51% 267.03% 100.00%
Tax -21,276 81,024 -15,718 -5,092 12 -1,863 322 -
  YoY % -126.26% 615.49% -208.68% -42,533.34% 100.64% -678.57% -
  Horiz. % -6,607.45% 25,162.73% -4,881.37% -1,581.37% 3.73% -578.57% 100.00%
NP 118,696 193,257 156,423 47,286 29,000 25,831 10,693 49.30%
  YoY % -38.58% 23.55% 230.80% 63.06% 12.27% 141.57% -
  Horiz. % 1,110.03% 1,807.32% 1,462.85% 442.21% 271.21% 241.57% 100.00%
NP to SH 114,040 188,866 153,228 41,969 26,534 24,701 13,964 41.86%
  YoY % -39.62% 23.26% 265.10% 58.17% 7.42% 76.89% -
  Horiz. % 816.67% 1,352.52% 1,097.31% 300.55% 190.02% 176.89% 100.00%
Tax Rate 15.20 % -72.19 % 9.13 % 9.72 % -0.04 % 6.73 % -3.10 % -
  YoY % 121.06% -890.69% -6.07% 24,400.00% -100.59% 317.10% -
  Horiz. % -490.32% 2,328.71% -294.52% -313.55% 1.29% -217.10% 100.00%
Total Cost 196,381 2,306 80,131 215,971 87,328 115,649 149,828 4.61%
  YoY % 8,416.09% -97.12% -62.90% 147.31% -24.49% -22.81% -
  Horiz. % 131.07% 1.54% 53.48% 144.15% 58.29% 77.19% 100.00%
Net Worth 1,153,609 1,122,413 952,733 806,112 762,584 816,443 767,684 7.02%
  YoY % 2.78% 17.81% 18.19% 5.71% -6.60% 6.35% -
  Horiz. % 150.27% 146.21% 124.10% 105.01% 99.34% 106.35% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,634 13,394 13,399 13,387 13,401 13,395 13,426 -1.01%
  YoY % -5.67% -0.04% 0.09% -0.10% 0.04% -0.24% -
  Horiz. % 94.10% 99.76% 99.80% 99.70% 99.81% 99.76% 100.00%
Div Payout % 11.08 % 7.09 % 8.75 % 31.90 % 50.51 % 54.23 % 96.15 % -30.22%
  YoY % 56.28% -18.97% -72.57% -36.84% -6.86% -43.60% -
  Horiz. % 11.52% 7.37% 9.10% 33.18% 52.53% 56.40% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,153,609 1,122,413 952,733 806,112 762,584 816,443 767,684 7.02%
  YoY % 2.78% 17.81% 18.19% 5.71% -6.60% 6.35% -
  Horiz. % 150.27% 146.21% 124.10% 105.01% 99.34% 106.35% 100.00%
NOSH 631,734 669,737 669,995 669,362 670,050 669,765 671,346 -1.01%
  YoY % -5.67% -0.04% 0.09% -0.10% 0.04% -0.24% -
  Horiz. % 94.10% 99.76% 99.80% 99.70% 99.81% 99.76% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 37.67 % 98.82 % 66.13 % 17.96 % 24.93 % 18.26 % 6.66 % 33.45%
  YoY % -61.88% 49.43% 268.21% -27.96% 36.53% 174.17% -
  Horiz. % 565.62% 1,483.78% 992.94% 269.67% 374.32% 274.17% 100.00%
ROE 9.89 % 16.83 % 16.08 % 5.21 % 3.48 % 3.03 % 1.82 % 32.56%
  YoY % -41.24% 4.66% 208.64% 49.71% 14.85% 66.48% -
  Horiz. % 543.41% 924.73% 883.52% 286.26% 191.21% 166.48% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.87 29.20 35.31 39.33 17.36 21.12 23.91 13.02%
  YoY % 70.79% -17.30% -10.22% 126.56% -17.80% -11.67% -
  Horiz. % 208.57% 122.12% 147.68% 164.49% 72.61% 88.33% 100.00%
EPS 17.02 13.73 22.87 6.27 3.96 3.69 2.08 41.91%
  YoY % 23.96% -39.97% 264.75% 58.33% 7.32% 77.40% -
  Horiz. % 818.27% 660.10% 1,099.52% 301.44% 190.38% 177.40% 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 1.8261 1.6759 1.4220 1.2043 1.1381 1.2190 1.1435 8.11%
  YoY % 8.96% 17.86% 18.08% 5.82% -6.64% 6.60% -
  Horiz. % 159.69% 146.56% 124.36% 105.32% 99.53% 106.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.98 27.92 33.77 37.58 16.61 20.20 22.92 11.88%
  YoY % 61.10% -17.32% -10.14% 126.25% -17.77% -11.87% -
  Horiz. % 196.25% 121.82% 147.34% 163.96% 72.47% 88.13% 100.00%
EPS 16.28 26.96 21.88 5.99 3.79 3.53 1.99 41.90%
  YoY % -39.61% 23.22% 265.28% 58.05% 7.37% 77.39% -
  Horiz. % 818.09% 1,354.77% 1,099.50% 301.01% 190.45% 177.39% 100.00%
DPS 1.80 1.91 1.91 1.91 1.91 1.91 1.92 -1.07%
  YoY % -5.76% 0.00% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 93.75% 99.48% 99.48% 99.48% 99.48% 99.48% 100.00%
NAPS 1.6469 1.6024 1.3602 1.1508 1.0887 1.1656 1.0960 7.02%
  YoY % 2.78% 17.81% 18.20% 5.70% -6.60% 6.35% -
  Horiz. % 150.26% 146.20% 124.11% 105.00% 99.33% 106.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.2500 1.2700 1.1500 1.1900 0.8100 1.1100 0.9400 -
P/RPS 2.51 4.35 3.26 3.03 4.67 5.25 3.93 -7.19%
  YoY % -42.30% 33.44% 7.59% -35.12% -11.05% 33.59% -
  Horiz. % 63.87% 110.69% 82.95% 77.10% 118.83% 133.59% 100.00%
P/EPS 6.92 4.50 5.03 18.98 20.45 30.10 45.19 -26.84%
  YoY % 53.78% -10.54% -73.50% -7.19% -32.06% -33.39% -
  Horiz. % 15.31% 9.96% 11.13% 42.00% 45.25% 66.61% 100.00%
EY 14.44 22.20 19.89 5.27 4.89 3.32 2.21 36.69%
  YoY % -34.95% 11.61% 277.42% 7.77% 47.29% 50.23% -
  Horiz. % 653.39% 1,004.52% 900.00% 238.46% 221.27% 150.23% 100.00%
DY 1.60 1.57 1.74 1.68 2.47 1.80 2.13 -4.65%
  YoY % 1.91% -9.77% 3.57% -31.98% 37.22% -15.49% -
  Horiz. % 75.12% 73.71% 81.69% 78.87% 115.96% 84.51% 100.00%
P/NAPS 0.68 0.76 0.81 0.99 0.71 0.91 0.82 -3.07%
  YoY % -10.53% -6.17% -18.18% 39.44% -21.98% 10.98% -
  Horiz. % 82.93% 92.68% 98.78% 120.73% 86.59% 110.98% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 25/08/14 26/08/13 23/08/12 22/08/11 20/08/10 -
Price 1.2100 1.0300 1.8400 1.1400 0.7900 0.8300 0.9200 -
P/RPS 2.43 3.53 5.21 2.90 4.55 3.93 3.85 -7.38%
  YoY % -31.16% -32.25% 79.66% -36.26% 15.78% 2.08% -
  Horiz. % 63.12% 91.69% 135.32% 75.32% 118.18% 102.08% 100.00%
P/EPS 6.70 3.65 8.05 18.18 19.95 22.51 44.23 -26.97%
  YoY % 83.56% -54.66% -55.72% -8.87% -11.37% -49.11% -
  Horiz. % 15.15% 8.25% 18.20% 41.10% 45.11% 50.89% 100.00%
EY 14.92 27.38 12.43 5.50 5.01 4.44 2.26 36.93%
  YoY % -45.51% 120.27% 126.00% 9.78% 12.84% 96.46% -
  Horiz. % 660.18% 1,211.50% 550.00% 243.36% 221.68% 196.46% 100.00%
DY 1.65 1.94 1.09 1.75 2.53 2.41 2.17 -4.46%
  YoY % -14.95% 77.98% -37.71% -30.83% 4.98% 11.06% -
  Horiz. % 76.04% 89.40% 50.23% 80.65% 116.59% 111.06% 100.00%
P/NAPS 0.66 0.61 1.29 0.95 0.69 0.68 0.80 -3.15%
  YoY % 8.20% -52.71% 35.79% 37.68% 1.47% -15.00% -
  Horiz. % 82.50% 76.25% 161.25% 118.75% 86.25% 85.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers