Highlights

[GUOCO] YoY Cumulative 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 -     46.20%    YoY -     1,633.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 250,280 136,553 178,586 188,464 77,301 84,290 130,496 11.45%
  YoY % 83.28% -23.54% -5.24% 143.81% -8.29% -35.41% -
  Horiz. % 191.79% 104.64% 136.85% 144.42% 59.24% 64.59% 100.00%
PBT 38,161 28,709 52,780 33,976 326 -1,466 3,057 52.25%
  YoY % 32.92% -45.61% 55.34% 10,322.09% 122.24% -147.96% -
  Horiz. % 1,248.32% 939.12% 1,726.53% 1,111.42% 10.66% -47.96% 100.00%
Tax -8,069 -8,318 -9,411 -2,203 -575 -118 -2,619 20.61%
  YoY % 2.99% 11.61% -327.19% -283.13% -387.29% 95.49% -
  Horiz. % 308.09% 317.60% 359.34% 84.12% 21.95% 4.51% 100.00%
NP 30,092 20,391 43,369 31,773 -249 -1,584 438 102.25%
  YoY % 47.57% -52.98% 36.50% 12,860.24% 84.28% -461.64% -
  Horiz. % 6,870.32% 4,655.48% 9,901.60% 7,254.11% -56.85% -361.64% 100.00%
NP to SH 27,206 17,427 40,908 27,825 -1,815 -2,380 2,489 48.92%
  YoY % 56.11% -57.40% 47.02% 1,633.06% 23.74% -195.62% -
  Horiz. % 1,093.05% 700.16% 1,643.55% 1,117.92% -72.92% -95.62% 100.00%
Tax Rate 21.14 % 28.97 % 17.83 % 6.48 % 176.38 % - % 85.67 % -20.79%
  YoY % -27.03% 62.48% 175.15% -96.33% 0.00% 0.00% -
  Horiz. % 24.68% 33.82% 20.81% 7.56% 205.88% 0.00% 100.00%
Total Cost 220,188 116,162 135,217 156,691 77,550 85,874 130,058 9.16%
  YoY % 89.55% -14.09% -13.70% 102.05% -9.69% -33.97% -
  Horiz. % 169.30% 89.32% 103.97% 120.48% 59.63% 66.03% 100.00%
Net Worth 1,136,420 953,256 838,647 787,145 749,312 745,336 758,001 6.98%
  YoY % 19.21% 13.67% 6.54% 5.05% 0.53% -1.67% -
  Horiz. % 149.92% 125.76% 110.64% 103.84% 98.85% 98.33% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,136,420 953,256 838,647 787,145 749,312 745,336 758,001 6.98%
  YoY % 19.21% 13.67% 6.54% 5.05% 0.53% -1.67% -
  Horiz. % 149.92% 125.76% 110.64% 103.84% 98.85% 98.33% 100.00%
NOSH 670,098 670,269 669,525 670,481 662,580 661,111 672,702 -0.06%
  YoY % -0.03% 0.11% -0.14% 1.19% 0.22% -1.72% -
  Horiz. % 99.61% 99.64% 99.53% 99.67% 98.50% 98.28% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.02 % 14.93 % 24.28 % 16.86 % -0.32 % -1.88 % 0.34 % 81.07%
  YoY % -19.49% -38.51% 44.01% 5,368.75% 82.98% -652.94% -
  Horiz. % 3,535.29% 4,391.18% 7,141.18% 4,958.82% -94.12% -552.94% 100.00%
ROE 2.39 % 1.83 % 4.88 % 3.53 % -0.24 % -0.32 % 0.33 % 39.05%
  YoY % 30.60% -62.50% 38.24% 1,570.83% 25.00% -196.97% -
  Horiz. % 724.24% 554.55% 1,478.79% 1,069.70% -72.73% -96.97% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.35 20.37 26.67 28.11 11.67 12.75 19.40 11.52%
  YoY % 83.36% -23.62% -5.12% 140.87% -8.47% -34.28% -
  Horiz. % 192.53% 105.00% 137.47% 144.90% 60.15% 65.72% 100.00%
EPS 4.06 2.60 6.11 4.15 -0.27 -0.36 0.37 49.01%
  YoY % 56.15% -57.45% 47.23% 1,637.04% 25.00% -197.30% -
  Horiz. % 1,097.30% 702.70% 1,651.35% 1,121.62% -72.97% -97.30% 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 1.6959 1.4222 1.2526 1.1740 1.1309 1.1274 1.1268 7.04%
  YoY % 19.24% 13.54% 6.70% 3.81% 0.31% 0.05% -
  Horiz. % 150.51% 126.22% 111.16% 104.19% 100.36% 100.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.73 19.49 25.50 26.91 11.04 12.03 18.63 11.45%
  YoY % 83.32% -23.57% -5.24% 143.75% -8.23% -35.43% -
  Horiz. % 191.79% 104.62% 136.88% 144.44% 59.26% 64.57% 100.00%
EPS 3.88 2.49 5.84 3.97 -0.26 -0.34 0.36 48.57%
  YoY % 55.82% -57.36% 47.10% 1,626.92% 23.53% -194.44% -
  Horiz. % 1,077.78% 691.67% 1,622.22% 1,102.78% -72.22% -94.44% 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 1.6224 1.3609 1.1973 1.1238 1.0697 1.0641 1.0822 6.97%
  YoY % 19.22% 13.66% 6.54% 5.06% 0.53% -1.67% -
  Horiz. % 149.92% 125.75% 110.64% 103.84% 98.84% 98.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2300 1.1600 1.0800 0.9200 0.8300 1.3300 1.0500 -
P/RPS 3.29 5.69 4.05 3.27 7.11 10.43 5.41 -7.95%
  YoY % -42.18% 40.49% 23.85% -54.01% -31.83% 92.79% -
  Horiz. % 60.81% 105.18% 74.86% 60.44% 131.42% 192.79% 100.00%
P/EPS 30.30 44.62 17.68 22.17 -303.00 -369.44 283.78 -31.10%
  YoY % -32.09% 152.38% -20.25% 107.32% 17.98% -230.19% -
  Horiz. % 10.68% 15.72% 6.23% 7.81% -106.77% -130.19% 100.00%
EY 3.30 2.24 5.66 4.51 -0.33 -0.27 0.35 45.30%
  YoY % 47.32% -60.42% 25.50% 1,466.67% -22.22% -177.14% -
  Horiz. % 942.86% 640.00% 1,617.14% 1,288.57% -94.29% -77.14% 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 0.73 0.82 0.86 0.78 0.73 1.18 0.93 -3.95%
  YoY % -10.98% -4.65% 10.26% 6.85% -38.14% 26.88% -
  Horiz. % 78.49% 88.17% 92.47% 83.87% 78.49% 126.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 19/04/10 -
Price 1.2400 1.2200 1.2000 1.1000 0.8300 1.3000 1.0800 -
P/RPS 3.32 5.99 4.50 3.91 7.11 10.20 5.57 -8.26%
  YoY % -44.57% 33.11% 15.09% -45.01% -30.29% 83.12% -
  Horiz. % 59.61% 107.54% 80.79% 70.20% 127.65% 183.12% 100.00%
P/EPS 30.54 46.92 19.64 26.51 -303.00 -361.11 291.89 -31.33%
  YoY % -34.91% 138.90% -25.91% 108.75% 16.09% -223.71% -
  Horiz. % 10.46% 16.07% 6.73% 9.08% -103.81% -123.71% 100.00%
EY 3.27 2.13 5.09 3.77 -0.33 -0.28 0.34 45.78%
  YoY % 53.52% -58.15% 35.01% 1,242.42% -17.86% -182.35% -
  Horiz. % 961.76% 626.47% 1,497.06% 1,108.82% -97.06% -82.35% 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 0.73 0.86 0.96 0.94 0.73 1.15 0.96 -4.46%
  YoY % -15.12% -10.42% 2.13% 28.77% -36.52% 19.79% -
  Horiz. % 76.04% 89.58% 100.00% 97.92% 76.04% 119.79% 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 
Partners & Brokers