Highlights

[GUOCO] YoY 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 -     60.86%    YoY -     -50.11%
Quarter Report


View:


Show?  YoY % Horiz. %

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 64,797 59,010 57,968 74,793 39,027 58,005 30,025 13.67%
  YoY % 9.81% 1.80% -22.50% 91.64% -32.72% 93.19% -
  Horiz. % 215.81% 196.54% 193.07% 249.10% 129.98% 193.19% 100.00%
PBT 101,811 81,180 119,361 18,402 28,662 27,432 7,314 55.04%
  YoY % 25.41% -31.99% 548.63% -35.80% 4.48% 275.06% -
  Horiz. % 1,392.00% 1,109.93% 1,631.95% 251.60% 391.88% 375.06% 100.00%
Tax -13,207 91,686 -6,307 -2,889 587 -1,314 2,941 -
  YoY % -114.40% 1,553.72% -118.31% -592.16% 144.67% -144.68% -
  Horiz. % -449.06% 3,117.51% -214.45% -98.23% 19.96% -44.68% 100.00%
NP 88,604 172,866 113,054 15,513 29,249 26,118 10,255 43.20%
  YoY % -48.74% 52.91% 628.77% -46.96% 11.99% 154.69% -
  Horiz. % 864.01% 1,685.68% 1,102.43% 151.27% 285.22% 254.69% 100.00%
NP to SH 86,834 171,439 112,320 14,144 28,349 25,784 11,475 40.07%
  YoY % -49.35% 52.63% 694.12% -50.11% 9.95% 124.70% -
  Horiz. % 756.72% 1,494.02% 978.82% 123.26% 247.05% 224.70% 100.00%
Tax Rate 12.97 % -112.94 % 5.28 % 15.70 % -2.05 % 4.79 % -40.21 % -
  YoY % 111.48% -2,239.01% -66.37% 865.85% -142.80% 111.91% -
  Horiz. % -32.26% 280.88% -13.13% -39.05% 5.10% -11.91% 100.00%
Total Cost -23,807 -113,856 -55,086 59,280 9,778 31,887 19,770 -
  YoY % 79.09% -106.69% -192.93% 506.26% -69.34% 61.29% -
  Horiz. % -120.42% -575.90% -278.63% 299.85% 49.46% 161.29% 100.00%
Net Worth 1,156,109 669,683 952,409 807,280 762,742 670,840 767,348 7.06%
  YoY % 72.64% -29.69% 17.98% 5.84% 13.70% -12.58% -
  Horiz. % 150.66% 87.27% 124.12% 105.20% 99.40% 87.42% 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 12,662 13,393 13,395 13,406 13,403 13,416 13,421 -0.96%
  YoY % -5.46% -0.01% -0.08% 0.02% -0.10% -0.03% -
  Horiz. % 94.34% 99.80% 99.81% 99.89% 99.87% 99.97% 100.00%
Div Payout % 14.58 % 7.81 % 11.93 % 94.79 % 47.28 % 52.04 % 116.96 % -29.30%
  YoY % 86.68% -34.53% -87.41% 100.49% -9.15% -55.51% -
  Horiz. % 12.47% 6.68% 10.20% 81.04% 40.42% 44.49% 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 1,156,109 669,683 952,409 807,280 762,742 670,840 767,348 7.06%
  YoY % 72.64% -29.69% 17.98% 5.84% 13.70% -12.58% -
  Horiz. % 150.66% 87.27% 124.12% 105.20% 99.40% 87.42% 100.00%
NOSH 633,103 669,683 669,767 670,331 670,189 670,840 671,052 -0.96%
  YoY % -5.46% -0.01% -0.08% 0.02% -0.10% -0.03% -
  Horiz. % 94.34% 99.80% 99.81% 99.89% 99.87% 99.97% 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 136.74 % 292.94 % 195.03 % 20.74 % 74.95 % 45.03 % 34.15 % 25.99%
  YoY % -53.32% 50.20% 840.36% -72.33% 66.44% 31.86% -
  Horiz. % 400.41% 857.80% 571.10% 60.73% 219.47% 131.86% 100.00%
ROE 7.51 % 25.60 % 11.79 % 1.75 % 3.72 % 3.84 % 1.50 % 30.76%
  YoY % -70.66% 117.13% 573.71% -52.96% -3.12% 156.00% -
  Horiz. % 500.67% 1,706.67% 786.00% 116.67% 248.00% 256.00% 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 10.23 8.81 8.65 11.16 5.82 8.65 4.47 14.78%
  YoY % 16.12% 1.85% -22.49% 91.75% -32.72% 93.51% -
  Horiz. % 228.86% 197.09% 193.51% 249.66% 130.20% 193.51% 100.00%
EPS 12.96 10.77 16.77 2.11 4.23 3.85 1.71 40.11%
  YoY % 20.33% -35.78% 694.79% -50.12% 9.87% 125.15% -
  Horiz. % 757.89% 629.82% 980.70% 123.39% 247.37% 225.15% 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 1.0000 1.4220 1.2043 1.1381 1.0000 1.1435 8.11%
  YoY % 82.61% -29.68% 18.08% 5.82% 13.81% -12.55% -
  Horiz. % 159.69% 87.45% 124.36% 105.32% 99.53% 87.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.25 8.42 8.28 10.68 5.57 8.28 4.29 13.65%
  YoY % 9.86% 1.69% -22.47% 91.74% -32.73% 93.01% -
  Horiz. % 215.62% 196.27% 193.01% 248.95% 129.84% 193.01% 100.00%
EPS 12.40 24.48 16.04 2.02 4.05 3.68 1.64 40.05%
  YoY % -49.35% 52.62% 694.06% -50.12% 10.05% 124.39% -
  Horiz. % 756.10% 1,492.68% 978.05% 123.17% 246.95% 224.39% 100.00%
DPS 1.81 1.91 1.91 1.91 1.91 1.92 1.92 -0.98%
  YoY % -5.24% 0.00% 0.00% 0.00% -0.52% 0.00% -
  Horiz. % 94.27% 99.48% 99.48% 99.48% 99.48% 100.00% 100.00%
NAPS 1.6505 0.9561 1.3597 1.1525 1.0889 0.9577 1.0955 7.06%
  YoY % 72.63% -29.68% 17.98% 5.84% 13.70% -12.58% -
  Horiz. % 150.66% 87.28% 124.12% 105.20% 99.40% 87.42% 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 12.21 14.41 13.29 10.67 13.91 12.84 21.01 -8.64%
  YoY % -15.27% 8.43% 24.55% -23.29% 8.33% -38.89% -
  Horiz. % 58.12% 68.59% 63.26% 50.79% 66.21% 61.11% 100.00%
P/EPS 9.11 4.96 6.86 56.40 19.15 28.88 54.97 -25.87%
  YoY % 83.67% -27.70% -87.84% 194.52% -33.69% -47.46% -
  Horiz. % 16.57% 9.02% 12.48% 102.60% 34.84% 52.54% 100.00%
EY 10.97 20.16 14.58 1.77 5.22 3.46 1.82 34.87%
  YoY % -45.59% 38.27% 723.73% -66.09% 50.87% 90.11% -
  Horiz. % 602.75% 1,107.69% 801.10% 97.25% 286.81% 190.11% 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 1.27 0.81 0.99 0.71 1.11 0.82 -3.07%
  YoY % -46.46% 56.79% -18.18% 39.44% -36.04% 35.37% -
  Horiz. % 82.93% 154.88% 98.78% 120.73% 86.59% 135.37% 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 11.82 11.69 21.26 10.22 13.57 9.60 20.56 -8.81%
  YoY % 1.11% -45.01% 108.02% -24.69% 41.35% -53.31% -
  Horiz. % 57.49% 56.86% 103.40% 49.71% 66.00% 46.69% 100.00%
P/EPS 8.82 4.02 10.97 54.03 18.68 21.59 53.80 -26.00%
  YoY % 119.40% -63.35% -79.70% 189.24% -13.48% -59.87% -
  Horiz. % 16.39% 7.47% 20.39% 100.43% 34.72% 40.13% 100.00%
EY 11.34 24.85 9.11 1.85 5.35 4.63 1.86 35.12%
  YoY % -54.37% 172.78% 392.43% -65.42% 15.55% 148.92% -
  Horiz. % 609.68% 1,336.02% 489.78% 99.46% 287.63% 248.92% 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 1.03 1.29 0.95 0.69 0.83 0.80 -3.15%
  YoY % -35.92% -20.16% 35.79% 37.68% -16.87% 3.75% -
  Horiz. % 82.50% 128.75% 161.25% 118.75% 86.25% 103.75% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers