Highlights

[GUOCO] YoY Quarter Result on 2013-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -8.52%    YoY -     231.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 53,526 70,806 28,501 61,043 37,990 27,546 30,278 9.95%
  YoY % -24.40% 148.43% -53.31% 60.68% 37.91% -9.02% -
  Horiz. % 176.78% 233.85% 94.13% 201.61% 125.47% 90.98% 100.00%
PBT 1,692 24,641 4,446 17,454 4,949 167 255 37.04%
  YoY % -93.13% 454.23% -74.53% 252.68% 2,863.47% -34.51% -
  Horiz. % 663.53% 9,663.14% 1,743.53% 6,844.71% 1,940.78% 65.49% 100.00%
Tax -556 -2,177 -943 -3,469 -506 331 106 -
  YoY % 74.46% -130.86% 72.82% -585.57% -252.87% 212.26% -
  Horiz. % -524.53% -2,053.77% -889.62% -3,272.64% -477.36% 312.26% 100.00%
NP 1,136 22,464 3,503 13,985 4,443 498 361 21.03%
  YoY % -94.94% 541.28% -74.95% 214.76% 792.17% 37.95% -
  Horiz. % 314.68% 6,222.71% 970.36% 3,873.96% 1,230.75% 137.95% 100.00%
NP to SH 265 21,332 2,780 12,939 3,900 388 230 2.39%
  YoY % -98.76% 667.34% -78.51% 231.77% 905.15% 68.70% -
  Horiz. % 115.22% 9,274.78% 1,208.70% 5,625.65% 1,695.65% 168.70% 100.00%
Tax Rate 32.86 % 8.83 % 21.21 % 19.88 % 10.22 % -198.20 % -41.57 % -
  YoY % 272.14% -58.37% 6.69% 94.52% 105.16% -376.79% -
  Horiz. % -79.05% -21.24% -51.02% -47.82% -24.59% 476.79% 100.00%
Total Cost 52,390 48,342 24,998 47,058 33,547 27,048 29,917 9.78%
  YoY % 8.37% 93.38% -46.88% 40.27% 24.03% -9.59% -
  Horiz. % 175.12% 161.59% 83.56% 157.30% 112.13% 90.41% 100.00%
Net Worth 1,210,652 1,145,085 940,632 820,319 773,679 685,000 877,526 5.50%
  YoY % 5.73% 21.74% 14.67% 6.03% 12.95% -21.94% -
  Horiz. % 137.96% 130.49% 107.19% 93.48% 88.17% 78.06% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,210,652 1,145,085 940,632 820,319 773,679 685,000 877,526 5.50%
  YoY % 5.73% 21.74% 14.67% 6.03% 12.95% -21.94% -
  Horiz. % 137.96% 130.49% 107.19% 93.48% 88.17% 78.06% 100.00%
NOSH 662,500 670,817 661,904 670,414 672,413 685,000 766,666 -2.40%
  YoY % -1.24% 1.35% -1.27% -0.30% -1.84% -10.65% -
  Horiz. % 86.41% 87.50% 86.34% 87.45% 87.71% 89.35% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.12 % 31.73 % 12.29 % 22.91 % 11.70 % 1.81 % 1.19 % 10.09%
  YoY % -93.32% 158.18% -46.36% 95.81% 546.41% 52.10% -
  Horiz. % 178.15% 2,666.39% 1,032.77% 1,925.21% 983.19% 152.10% 100.00%
ROE 0.02 % 1.86 % 0.30 % 1.58 % 0.50 % 0.06 % 0.03 % -6.53%
  YoY % -98.92% 520.00% -81.01% 216.00% 733.33% 100.00% -
  Horiz. % 66.67% 6,200.00% 1,000.00% 5,266.67% 1,666.67% 200.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.08 10.56 4.31 9.11 5.65 4.02 3.95 12.66%
  YoY % -23.48% 145.01% -52.69% 61.24% 40.55% 1.77% -
  Horiz. % 204.56% 267.34% 109.11% 230.63% 143.04% 101.77% 100.00%
EPS 0.04 3.18 0.42 1.93 0.58 0.06 0.03 4.91%
  YoY % -98.74% 657.14% -78.24% 232.76% 866.67% 100.00% -
  Horiz. % 133.33% 10,600.00% 1,400.00% 6,433.33% 1,933.33% 200.00% 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 1.8274 1.7070 1.4211 1.2236 1.1506 1.0000 1.1446 8.10%
  YoY % 7.05% 20.12% 16.14% 6.34% 15.06% -12.63% -
  Horiz. % 159.65% 149.14% 124.16% 106.90% 100.52% 87.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.64 10.11 4.07 8.71 5.42 3.93 4.32 9.96%
  YoY % -24.43% 148.40% -53.27% 60.70% 37.91% -9.03% -
  Horiz. % 176.85% 234.03% 94.21% 201.62% 125.46% 90.97% 100.00%
EPS 0.04 3.05 0.40 1.85 0.56 0.06 0.03 4.91%
  YoY % -98.69% 662.50% -78.38% 230.36% 833.33% 100.00% -
  Horiz. % 133.33% 10,166.67% 1,333.33% 6,166.67% 1,866.67% 200.00% 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 1.7284 1.6348 1.3429 1.1711 1.1045 0.9779 1.2528 5.50%
  YoY % 5.73% 21.74% 14.67% 6.03% 12.95% -21.94% -
  Horiz. % 137.96% 130.49% 107.19% 93.48% 88.16% 78.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.2100 1.1600 1.8100 1.1100 0.7800 0.8000 0.9800 -
P/RPS 14.98 10.99 42.04 12.19 13.81 19.89 24.81 -8.06%
  YoY % 36.31% -73.86% 244.87% -11.73% -30.57% -19.83% -
  Horiz. % 60.38% 44.30% 169.45% 49.13% 55.66% 80.17% 100.00%
P/EPS 3,025.00 36.48 430.95 57.51 134.48 1,412.37 3,266.67 -1.27%
  YoY % 8,192.21% -91.53% 649.35% -57.24% -90.48% -56.76% -
  Horiz. % 92.60% 1.12% 13.19% 1.76% 4.12% 43.24% 100.00%
EY 0.03 2.74 0.23 1.74 0.74 0.07 0.03 -
  YoY % -98.91% 1,091.30% -86.78% 135.14% 957.14% 133.33% -
  Horiz. % 100.00% 9,133.33% 766.67% 5,800.00% 2,466.67% 233.33% 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 0.66 0.68 1.27 0.91 0.68 0.80 0.86 -4.31%
  YoY % -2.94% -46.46% 39.56% 33.82% -15.00% -6.98% -
  Horiz. % 76.74% 79.07% 147.67% 105.81% 79.07% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 11/11/15 14/10/14 21/10/13 10/10/12 11/10/11 13/10/10 -
Price 1.1800 1.3800 1.5200 1.1500 0.8000 0.8500 1.2100 -
P/RPS 14.61 13.07 35.30 12.63 14.16 21.14 30.64 -11.60%
  YoY % 11.78% -62.97% 179.49% -10.81% -33.02% -31.01% -
  Horiz. % 47.68% 42.66% 115.21% 41.22% 46.21% 68.99% 100.00%
P/EPS 2,950.00 43.40 361.90 59.59 137.93 1,500.64 4,033.33 -5.08%
  YoY % 6,697.24% -88.01% 507.32% -56.80% -90.81% -62.79% -
  Horiz. % 73.14% 1.08% 8.97% 1.48% 3.42% 37.21% 100.00%
EY 0.03 2.30 0.28 1.68 0.72 0.07 0.02 6.98%
  YoY % -98.70% 721.43% -83.33% 133.33% 928.57% 250.00% -
  Horiz. % 150.00% 11,500.00% 1,400.00% 8,400.00% 3,600.00% 350.00% 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 0.65 0.81 1.07 0.94 0.70 0.85 1.06 -7.82%
  YoY % -19.75% -24.30% 13.83% 34.29% -17.65% -19.81% -
  Horiz. % 61.32% 76.42% 100.94% 88.68% 66.04% 80.19% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers