Highlights

[GUOCO] YoY Quarter Result on 2011-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     806.99%    YoY -     124.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 57,968 74,793 39,027 58,005 30,025 28,201 39,520 6.59%
  YoY % -22.50% 91.64% -32.72% 93.19% 6.47% -28.64% -
  Horiz. % 146.68% 189.25% 98.75% 146.77% 75.97% 71.36% 100.00%
PBT 119,361 18,402 28,662 27,432 7,314 -75,643 28,377 27.04%
  YoY % 548.63% -35.80% 4.48% 275.06% 109.67% -366.56% -
  Horiz. % 420.63% 64.85% 101.00% 96.67% 25.77% -266.56% 100.00%
Tax -6,307 -2,889 587 -1,314 2,941 1,126 -489 53.11%
  YoY % -118.31% -592.16% 144.67% -144.68% 161.19% 330.27% -
  Horiz. % 1,289.78% 590.80% -120.04% 268.71% -601.43% -230.27% 100.00%
NP 113,054 15,513 29,249 26,118 10,255 -74,517 27,888 26.26%
  YoY % 628.77% -46.96% 11.99% 154.69% 113.76% -367.20% -
  Horiz. % 405.39% 55.63% 104.88% 93.65% 36.77% -267.20% 100.00%
NP to SH 112,320 14,144 28,349 25,784 11,475 -71,971 27,313 26.56%
  YoY % 694.12% -50.11% 9.95% 124.70% 115.94% -363.50% -
  Horiz. % 411.23% 51.78% 103.79% 94.40% 42.01% -263.50% 100.00%
Tax Rate 5.28 % 15.70 % -2.05 % 4.79 % -40.21 % - % 1.72 % 20.54%
  YoY % -66.37% 865.85% -142.80% 111.91% 0.00% 0.00% -
  Horiz. % 306.98% 912.79% -119.19% 278.49% -2,337.79% 0.00% 100.00%
Total Cost -55,086 59,280 9,778 31,887 19,770 102,718 11,632 -
  YoY % -192.93% 506.26% -69.34% 61.29% -80.75% 783.06% -
  Horiz. % -473.57% 509.63% 84.06% 274.13% 169.96% 883.06% 100.00%
Net Worth 952,409 807,280 762,742 670,840 767,348 770,639 843,489 2.04%
  YoY % 17.98% 5.84% 13.70% -12.58% -0.43% -8.64% -
  Horiz. % 112.91% 95.71% 90.43% 79.53% 90.97% 91.36% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 13,395 13,406 13,403 13,416 13,421 13,402 13,388 0.01%
  YoY % -0.08% 0.02% -0.10% -0.03% 0.14% 0.10% -
  Horiz. % 100.05% 100.13% 100.11% 100.21% 100.24% 100.10% 100.00%
Div Payout % 11.93 % 94.79 % 47.28 % 52.04 % 116.96 % - % 49.02 % -20.98%
  YoY % -87.41% 100.49% -9.15% -55.51% 0.00% 0.00% -
  Horiz. % 24.34% 193.37% 96.45% 106.16% 238.60% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 952,409 807,280 762,742 670,840 767,348 770,639 843,489 2.04%
  YoY % 17.98% 5.84% 13.70% -12.58% -0.43% -8.64% -
  Horiz. % 112.91% 95.71% 90.43% 79.53% 90.97% 91.36% 100.00%
NOSH 669,767 670,331 670,189 670,840 671,052 670,121 669,436 0.01%
  YoY % -0.08% 0.02% -0.10% -0.03% 0.14% 0.10% -
  Horiz. % 100.05% 100.13% 100.11% 100.21% 100.24% 100.10% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 195.03 % 20.74 % 74.95 % 45.03 % 34.15 % -264.24 % 70.57 % 18.45%
  YoY % 840.36% -72.33% 66.44% 31.86% 112.92% -474.44% -
  Horiz. % 276.36% 29.39% 106.21% 63.81% 48.39% -374.44% 100.00%
ROE 11.79 % 1.75 % 3.72 % 3.84 % 1.50 % -9.34 % 3.24 % 24.01%
  YoY % 573.71% -52.96% -3.12% 156.00% 116.06% -388.27% -
  Horiz. % 363.89% 54.01% 114.81% 118.52% 46.30% -288.27% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.65 11.16 5.82 8.65 4.47 4.21 5.90 6.58%
  YoY % -22.49% 91.75% -32.72% 93.51% 6.18% -28.64% -
  Horiz. % 146.61% 189.15% 98.64% 146.61% 75.76% 71.36% 100.00%
EPS 16.77 2.11 4.23 3.85 1.71 -10.74 4.08 26.55%
  YoY % 694.79% -50.12% 9.87% 125.15% 115.92% -363.24% -
  Horiz. % 411.03% 51.72% 103.68% 94.36% 41.91% -263.24% 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 1.4220 1.2043 1.1381 1.0000 1.1435 1.1500 1.2600 2.04%
  YoY % 18.08% 5.82% 13.81% -12.55% -0.57% -8.73% -
  Horiz. % 112.86% 95.58% 90.33% 79.37% 90.75% 91.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.28 10.68 5.57 8.28 4.29 4.03 5.64 6.61%
  YoY % -22.47% 91.74% -32.73% 93.01% 6.45% -28.55% -
  Horiz. % 146.81% 189.36% 98.76% 146.81% 76.06% 71.45% 100.00%
EPS 16.04 2.02 4.05 3.68 1.64 -10.27 3.90 26.56%
  YoY % 694.06% -50.12% 10.05% 124.39% 115.97% -363.33% -
  Horiz. % 411.28% 51.79% 103.85% 94.36% 42.05% -263.33% 100.00%
DPS 1.91 1.91 1.91 1.92 1.92 1.91 1.91 -
  YoY % 0.00% 0.00% -0.52% 0.00% 0.52% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.52% 100.52% 100.00% 100.00%
NAPS 1.3597 1.1525 1.0889 0.9577 1.0955 1.1002 1.2042 2.04%
  YoY % 17.98% 5.84% 13.70% -12.58% -0.43% -8.64% -
  Horiz. % 112.91% 95.71% 90.43% 79.53% 90.97% 91.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.1500 1.1900 0.8100 1.1100 0.9400 1.0700 1.3500 -
P/RPS 13.29 10.67 13.91 12.84 21.01 25.43 22.87 -8.65%
  YoY % 24.55% -23.29% 8.33% -38.89% -17.38% 11.19% -
  Horiz. % 58.11% 46.66% 60.82% 56.14% 91.87% 111.19% 100.00%
P/EPS 6.86 56.40 19.15 28.88 54.97 -9.96 33.09 -23.06%
  YoY % -87.84% 194.52% -33.69% -47.46% 651.91% -130.10% -
  Horiz. % 20.73% 170.44% 57.87% 87.28% 166.12% -30.10% 100.00%
EY 14.58 1.77 5.22 3.46 1.82 -10.04 3.02 29.99%
  YoY % 723.73% -66.09% 50.87% 90.11% 118.13% -432.45% -
  Horiz. % 482.78% 58.61% 172.85% 114.57% 60.26% -332.45% 100.00%
DY 1.74 1.68 2.47 1.80 2.13 1.87 1.48 2.73%
  YoY % 3.57% -31.98% 37.22% -15.49% 13.90% 26.35% -
  Horiz. % 117.57% 113.51% 166.89% 121.62% 143.92% 126.35% 100.00%
P/NAPS 0.81 0.99 0.71 1.11 0.82 0.93 1.07 -4.53%
  YoY % -18.18% 39.44% -36.04% 35.37% -11.83% -13.08% -
  Horiz. % 75.70% 92.52% 66.36% 103.74% 76.64% 86.92% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 23/08/12 22/08/11 20/08/10 21/08/09 20/08/08 -
Price 1.8400 1.1400 0.7900 0.8300 0.9200 1.2100 1.2000 -
P/RPS 21.26 10.22 13.57 9.60 20.56 28.75 20.33 0.75%
  YoY % 108.02% -24.69% 41.35% -53.31% -28.49% 41.42% -
  Horiz. % 104.57% 50.27% 66.75% 47.22% 101.13% 141.42% 100.00%
P/EPS 10.97 54.03 18.68 21.59 53.80 -11.27 29.41 -15.15%
  YoY % -79.70% 189.24% -13.48% -59.87% 577.37% -138.32% -
  Horiz. % 37.30% 183.71% 63.52% 73.41% 182.93% -38.32% 100.00%
EY 9.11 1.85 5.35 4.63 1.86 -8.88 3.40 17.84%
  YoY % 392.43% -65.42% 15.55% 148.92% 120.95% -361.18% -
  Horiz. % 267.94% 54.41% 157.35% 136.18% 54.71% -261.18% 100.00%
DY 1.09 1.75 2.53 2.41 2.17 1.65 1.67 -6.86%
  YoY % -37.71% -30.83% 4.98% 11.06% 31.52% -1.20% -
  Horiz. % 65.27% 104.79% 151.50% 144.31% 129.94% 98.80% 100.00%
P/NAPS 1.29 0.95 0.69 0.83 0.80 1.05 0.95 5.23%
  YoY % 35.79% 37.68% -16.87% 3.75% -23.81% 10.53% -
  Horiz. % 135.79% 100.00% 72.63% 87.37% 84.21% 110.53% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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