Highlights

[GUOCO] YoY Quarter Result on 2012-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 10-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -86.24%    YoY -     905.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 70,806 28,501 61,043 37,990 27,546 30,278 42,754 8.77%
  YoY % 148.43% -53.31% 60.68% 37.91% -9.02% -29.18% -
  Horiz. % 165.61% 66.66% 142.78% 88.86% 64.43% 70.82% 100.00%
PBT 24,641 4,446 17,454 4,949 167 255 8,793 18.73%
  YoY % 454.23% -74.53% 252.68% 2,863.47% -34.51% -97.10% -
  Horiz. % 280.23% 50.56% 198.50% 56.28% 1.90% 2.90% 100.00%
Tax -2,177 -943 -3,469 -506 331 106 -2,939 -4.88%
  YoY % -130.86% 72.82% -585.57% -252.87% 212.26% 103.61% -
  Horiz. % 74.07% 32.09% 118.03% 17.22% -11.26% -3.61% 100.00%
NP 22,464 3,503 13,985 4,443 498 361 5,854 25.11%
  YoY % 541.28% -74.95% 214.76% 792.17% 37.95% -93.83% -
  Horiz. % 383.74% 59.84% 238.90% 75.90% 8.51% 6.17% 100.00%
NP to SH 21,332 2,780 12,939 3,900 388 230 6,701 21.28%
  YoY % 667.34% -78.51% 231.77% 905.15% 68.70% -96.57% -
  Horiz. % 318.34% 41.49% 193.09% 58.20% 5.79% 3.43% 100.00%
Tax Rate 8.83 % 21.21 % 19.88 % 10.22 % -198.20 % -41.57 % 33.42 % -19.89%
  YoY % -58.37% 6.69% 94.52% 105.16% -376.79% -224.39% -
  Horiz. % 26.42% 63.46% 59.49% 30.58% -593.06% -124.39% 100.00%
Total Cost 48,342 24,998 47,058 33,547 27,048 29,917 36,900 4.60%
  YoY % 93.38% -46.88% 40.27% 24.03% -9.59% -18.92% -
  Horiz. % 131.01% 67.75% 127.53% 90.91% 73.30% 81.08% 100.00%
Net Worth 1,145,085 940,632 820,319 773,679 685,000 877,526 774,136 6.74%
  YoY % 21.74% 14.67% 6.03% 12.95% -21.94% 13.36% -
  Horiz. % 147.92% 121.51% 105.97% 99.94% 88.49% 113.36% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,145,085 940,632 820,319 773,679 685,000 877,526 774,136 6.74%
  YoY % 21.74% 14.67% 6.03% 12.95% -21.94% 13.36% -
  Horiz. % 147.92% 121.51% 105.97% 99.94% 88.49% 113.36% 100.00%
NOSH 670,817 661,904 670,414 672,413 685,000 766,666 668,800 0.05%
  YoY % 1.35% -1.27% -0.30% -1.84% -10.65% 14.63% -
  Horiz. % 100.30% 98.97% 100.24% 100.54% 102.42% 114.63% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 31.73 % 12.29 % 22.91 % 11.70 % 1.81 % 1.19 % 13.69 % 15.03%
  YoY % 158.18% -46.36% 95.81% 546.41% 52.10% -91.31% -
  Horiz. % 231.78% 89.77% 167.35% 85.46% 13.22% 8.69% 100.00%
ROE 1.86 % 0.30 % 1.58 % 0.50 % 0.06 % 0.03 % 0.87 % 13.49%
  YoY % 520.00% -81.01% 216.00% 733.33% 100.00% -96.55% -
  Horiz. % 213.79% 34.48% 181.61% 57.47% 6.90% 3.45% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.56 4.31 9.11 5.65 4.02 3.95 6.39 8.73%
  YoY % 145.01% -52.69% 61.24% 40.55% 1.77% -38.18% -
  Horiz. % 165.26% 67.45% 142.57% 88.42% 62.91% 61.82% 100.00%
EPS 3.18 0.42 1.93 0.58 0.06 0.03 1.00 21.25%
  YoY % 657.14% -78.24% 232.76% 866.67% 100.00% -97.00% -
  Horiz. % 318.00% 42.00% 193.00% 58.00% 6.00% 3.00% 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 1.7070 1.4211 1.2236 1.1506 1.0000 1.1446 1.1575 6.69%
  YoY % 20.12% 16.14% 6.34% 15.06% -12.63% -1.11% -
  Horiz. % 147.47% 122.77% 105.71% 99.40% 86.39% 98.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.11 4.07 8.71 5.42 3.93 4.32 6.10 8.78%
  YoY % 148.40% -53.27% 60.70% 37.91% -9.03% -29.18% -
  Horiz. % 165.74% 66.72% 142.79% 88.85% 64.43% 70.82% 100.00%
EPS 3.05 0.40 1.85 0.56 0.06 0.03 0.96 21.24%
  YoY % 662.50% -78.38% 230.36% 833.33% 100.00% -96.88% -
  Horiz. % 317.71% 41.67% 192.71% 58.33% 6.25% 3.12% 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 1.6348 1.3429 1.1711 1.1045 0.9779 1.2528 1.1052 6.74%
  YoY % 21.74% 14.67% 6.03% 12.95% -21.94% 13.36% -
  Horiz. % 147.92% 121.51% 105.96% 99.94% 88.48% 113.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1600 1.8100 1.1100 0.7800 0.8000 0.9800 1.1400 -
P/RPS 10.99 42.04 12.19 13.81 19.89 24.81 17.83 -7.74%
  YoY % -73.86% 244.87% -11.73% -30.57% -19.83% 39.15% -
  Horiz. % 61.64% 235.78% 68.37% 77.45% 111.55% 139.15% 100.00%
P/EPS 36.48 430.95 57.51 134.48 1,412.37 3,266.67 113.78 -17.26%
  YoY % -91.53% 649.35% -57.24% -90.48% -56.76% 2,771.04% -
  Horiz. % 32.06% 378.76% 50.54% 118.19% 1,241.32% 2,871.04% 100.00%
EY 2.74 0.23 1.74 0.74 0.07 0.03 0.88 20.83%
  YoY % 1,091.30% -86.78% 135.14% 957.14% 133.33% -96.59% -
  Horiz. % 311.36% 26.14% 197.73% 84.09% 7.95% 3.41% 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 0.68 1.27 0.91 0.68 0.80 0.86 0.98 -5.91%
  YoY % -46.46% 39.56% 33.82% -15.00% -6.98% -12.24% -
  Horiz. % 69.39% 129.59% 92.86% 69.39% 81.63% 87.76% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 11/11/15 14/10/14 21/10/13 10/10/12 11/10/11 13/10/10 14/10/09 -
Price 1.3800 1.5200 1.1500 0.8000 0.8500 1.2100 1.1500 -
P/RPS 13.07 35.30 12.63 14.16 21.14 30.64 17.99 -5.18%
  YoY % -62.97% 179.49% -10.81% -33.02% -31.01% 70.32% -
  Horiz. % 72.65% 196.22% 70.21% 78.71% 117.51% 170.32% 100.00%
P/EPS 43.40 361.90 59.59 137.93 1,500.64 4,033.33 114.78 -14.96%
  YoY % -88.01% 507.32% -56.80% -90.81% -62.79% 3,413.97% -
  Horiz. % 37.81% 315.30% 51.92% 120.17% 1,307.41% 3,513.97% 100.00%
EY 2.30 0.28 1.68 0.72 0.07 0.02 0.87 17.58%
  YoY % 721.43% -83.33% 133.33% 928.57% 250.00% -97.70% -
  Horiz. % 264.37% 32.18% 193.10% 82.76% 8.05% 2.30% 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 0.81 1.07 0.94 0.70 0.85 1.06 0.99 -3.29%
  YoY % -24.30% 13.83% 34.29% -17.65% -19.81% 7.07% -
  Horiz. % 81.82% 108.08% 94.95% 70.71% 85.86% 107.07% 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