Highlights

[GUOCO] YoY Quarter Result on 2014-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     615.10%    YoY -     694.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 95,318 64,797 59,010 57,968 74,793 39,027 58,005 8.62%
  YoY % 47.10% 9.81% 1.80% -22.50% 91.64% -32.72% -
  Horiz. % 164.33% 111.71% 101.73% 99.94% 128.94% 67.28% 100.00%
PBT 6,636 101,811 81,180 119,361 18,402 28,662 27,432 -21.05%
  YoY % -93.48% 25.41% -31.99% 548.63% -35.80% 4.48% -
  Horiz. % 24.19% 371.14% 295.93% 435.12% 67.08% 104.48% 100.00%
Tax -3,374 -13,207 91,686 -6,307 -2,889 587 -1,314 17.00%
  YoY % 74.45% -114.40% 1,553.72% -118.31% -592.16% 144.67% -
  Horiz. % 256.77% 1,005.10% -6,977.63% 479.98% 219.86% -44.67% 100.00%
NP 3,262 88,604 172,866 113,054 15,513 29,249 26,118 -29.28%
  YoY % -96.32% -48.74% 52.91% 628.77% -46.96% 11.99% -
  Horiz. % 12.49% 339.24% 661.87% 432.86% 59.40% 111.99% 100.00%
NP to SH 2,392 86,834 171,439 112,320 14,144 28,349 25,784 -32.69%
  YoY % -97.25% -49.35% 52.63% 694.12% -50.11% 9.95% -
  Horiz. % 9.28% 336.77% 664.90% 435.62% 54.86% 109.95% 100.00%
Tax Rate 50.84 % 12.97 % -112.94 % 5.28 % 15.70 % -2.05 % 4.79 % 48.19%
  YoY % 291.98% 111.48% -2,239.01% -66.37% 865.85% -142.80% -
  Horiz. % 1,061.38% 270.77% -2,357.83% 110.23% 327.77% -42.80% 100.00%
Total Cost 92,056 -23,807 -113,856 -55,086 59,280 9,778 31,887 19.31%
  YoY % 486.68% 79.09% -106.69% -192.93% 506.26% -69.34% -
  Horiz. % 288.69% -74.66% -357.06% -172.75% 185.91% 30.66% 100.00%
Net Worth 1,332,058 1,156,109 669,683 952,409 807,280 762,742 670,840 12.10%
  YoY % 15.22% 72.64% -29.69% 17.98% 5.84% 13.70% -
  Horiz. % 198.57% 172.34% 99.83% 141.97% 120.34% 113.70% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,397 12,662 13,393 13,395 13,406 13,403 13,416 -0.02%
  YoY % 5.81% -5.46% -0.01% -0.08% 0.02% -0.10% -
  Horiz. % 99.86% 94.37% 99.83% 99.84% 99.92% 99.90% 100.00%
Div Payout % 560.10 % 14.58 % 7.81 % 11.93 % 94.79 % 47.28 % 52.04 % 48.54%
  YoY % 3,741.56% 86.68% -34.53% -87.41% 100.49% -9.15% -
  Horiz. % 1,076.29% 28.02% 15.01% 22.92% 182.15% 90.85% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,332,058 1,156,109 669,683 952,409 807,280 762,742 670,840 12.10%
  YoY % 15.22% 72.64% -29.69% 17.98% 5.84% 13.70% -
  Horiz. % 198.57% 172.34% 99.83% 141.97% 120.34% 113.70% 100.00%
NOSH 669,881 633,103 669,683 669,767 670,331 670,189 670,840 -0.02%
  YoY % 5.81% -5.46% -0.01% -0.08% 0.02% -0.10% -
  Horiz. % 99.86% 94.37% 99.83% 99.84% 99.92% 99.90% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.42 % 136.74 % 292.94 % 195.03 % 20.74 % 74.95 % 45.03 % -34.90%
  YoY % -97.50% -53.32% 50.20% 840.36% -72.33% 66.44% -
  Horiz. % 7.59% 303.66% 650.54% 433.11% 46.06% 166.44% 100.00%
ROE 0.18 % 7.51 % 25.60 % 11.79 % 1.75 % 3.72 % 3.84 % -39.93%
  YoY % -97.60% -70.66% 117.13% 573.71% -52.96% -3.12% -
  Horiz. % 4.69% 195.57% 666.67% 307.03% 45.57% 96.88% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.23 10.23 8.81 8.65 11.16 5.82 8.65 8.64%
  YoY % 39.10% 16.12% 1.85% -22.49% 91.75% -32.72% -
  Horiz. % 164.51% 118.27% 101.85% 100.00% 129.02% 67.28% 100.00%
EPS 0.36 12.96 10.77 16.77 2.11 4.23 3.85 -32.60%
  YoY % -97.22% 20.33% -35.78% 694.79% -50.12% 9.87% -
  Horiz. % 9.35% 336.62% 279.74% 435.58% 54.81% 109.87% 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 1.9885 1.8261 1.0000 1.4220 1.2043 1.1381 1.0000 12.13%
  YoY % 8.89% 82.61% -29.68% 18.08% 5.82% 13.81% -
  Horiz. % 198.85% 182.61% 100.00% 142.20% 120.43% 113.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.61 9.25 8.42 8.28 10.68 5.57 8.28 8.63%
  YoY % 47.14% 9.86% 1.69% -22.47% 91.74% -32.73% -
  Horiz. % 164.37% 111.71% 101.69% 100.00% 128.99% 67.27% 100.00%
EPS 0.34 12.40 24.48 16.04 2.02 4.05 3.68 -32.74%
  YoY % -97.26% -49.35% 52.62% 694.06% -50.12% 10.05% -
  Horiz. % 9.24% 336.96% 665.22% 435.87% 54.89% 110.05% 100.00%
DPS 1.91 1.81 1.91 1.91 1.91 1.91 1.92 -0.09%
  YoY % 5.52% -5.24% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 99.48% 94.27% 99.48% 99.48% 99.48% 99.48% 100.00%
NAPS 1.9017 1.6505 0.9561 1.3597 1.1525 1.0889 0.9577 12.10%
  YoY % 15.22% 72.63% -29.68% 17.98% 5.84% 13.70% -
  Horiz. % 198.57% 172.34% 99.83% 141.98% 120.34% 113.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.2100 1.2500 1.2700 1.1500 1.1900 0.8100 1.1100 -
P/RPS 8.50 12.21 14.41 13.29 10.67 13.91 12.84 -6.64%
  YoY % -30.38% -15.27% 8.43% 24.55% -23.29% 8.33% -
  Horiz. % 66.20% 95.09% 112.23% 103.50% 83.10% 108.33% 100.00%
P/EPS 338.86 9.11 4.96 6.86 56.40 19.15 28.88 50.69%
  YoY % 3,619.65% 83.67% -27.70% -87.84% 194.52% -33.69% -
  Horiz. % 1,173.34% 31.54% 17.17% 23.75% 195.29% 66.31% 100.00%
EY 0.30 10.97 20.16 14.58 1.77 5.22 3.46 -33.45%
  YoY % -97.27% -45.59% 38.27% 723.73% -66.09% 50.87% -
  Horiz. % 8.67% 317.05% 582.66% 421.39% 51.16% 150.87% 100.00%
DY 1.65 1.60 1.57 1.74 1.68 2.47 1.80 -1.44%
  YoY % 3.12% 1.91% -9.77% 3.57% -31.98% 37.22% -
  Horiz. % 91.67% 88.89% 87.22% 96.67% 93.33% 137.22% 100.00%
P/NAPS 0.61 0.68 1.27 0.81 0.99 0.71 1.11 -9.49%
  YoY % -10.29% -46.46% 56.79% -18.18% 39.44% -36.04% -
  Horiz. % 54.95% 61.26% 114.41% 72.97% 89.19% 63.96% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 25/08/15 25/08/14 26/08/13 23/08/12 22/08/11 -
Price 1.1700 1.2100 1.0300 1.8400 1.1400 0.7900 0.8300 -
P/RPS 8.22 11.82 11.69 21.26 10.22 13.57 9.60 -2.55%
  YoY % -30.46% 1.11% -45.01% 108.02% -24.69% 41.35% -
  Horiz. % 85.62% 123.12% 121.77% 221.46% 106.46% 141.35% 100.00%
P/EPS 327.66 8.82 4.02 10.97 54.03 18.68 21.59 57.28%
  YoY % 3,614.97% 119.40% -63.35% -79.70% 189.24% -13.48% -
  Horiz. % 1,517.65% 40.85% 18.62% 50.81% 250.25% 86.52% 100.00%
EY 0.31 11.34 24.85 9.11 1.85 5.35 4.63 -36.25%
  YoY % -97.27% -54.37% 172.78% 392.43% -65.42% 15.55% -
  Horiz. % 6.70% 244.92% 536.72% 196.76% 39.96% 115.55% 100.00%
DY 1.71 1.65 1.94 1.09 1.75 2.53 2.41 -5.55%
  YoY % 3.64% -14.95% 77.98% -37.71% -30.83% 4.98% -
  Horiz. % 70.95% 68.46% 80.50% 45.23% 72.61% 104.98% 100.00%
P/NAPS 0.59 0.66 1.03 1.29 0.95 0.69 0.83 -5.52%
  YoY % -10.61% -35.92% -20.16% 35.79% 37.68% -16.87% -
  Horiz. % 71.08% 79.52% 124.10% 155.42% 114.46% 83.13% 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.
 


 

179  182  491  1330 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.715+0.06 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.01 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
 KNM-WB 0.265-0.01 
Partners & Brokers