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.
 


 

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 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers