Highlights

[GUOCO] YoY Quarter Result on 2011-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 18-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -73.71%    YoY -     -90.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 55,304 59,103 44,446 27,789 30,057 45,322 17,803 20.78%
  YoY % -6.43% 32.98% 59.94% -7.55% -33.68% 154.58% -
  Horiz. % 310.64% 331.98% 249.65% 156.09% 168.83% 254.58% 100.00%
PBT 8,033 16,190 18,396 934 1,466 351 6,561 3.43%
  YoY % -50.38% -11.99% 1,869.59% -36.29% 317.66% -94.65% -
  Horiz. % 122.44% 246.76% 280.38% 14.24% 22.34% 5.35% 100.00%
Tax -3,682 -2,307 -1,113 90 404 132 -370 46.64%
  YoY % -59.60% -107.28% -1,336.67% -77.72% 206.06% 135.68% -
  Horiz. % 995.14% 623.51% 300.81% -24.32% -109.19% -35.68% 100.00%
NP 4,351 13,883 17,283 1,024 1,870 483 6,191 -5.71%
  YoY % -68.66% -19.67% 1,587.79% -45.24% 287.16% -92.20% -
  Horiz. % 70.28% 224.24% 279.16% 16.54% 30.21% 7.80% 100.00%
NP to SH 3,018 12,262 15,132 102 1,037 1,452 5,873 -10.50%
  YoY % -75.39% -18.97% 14,735.29% -90.16% -28.58% -75.28% -
  Horiz. % 51.39% 208.79% 257.65% 1.74% 17.66% 24.72% 100.00%
Tax Rate 45.84 % 14.25 % 6.05 % -9.64 % -27.56 % -37.61 % 5.64 % 41.77%
  YoY % 221.68% 135.54% 162.76% 65.02% 26.72% -766.84% -
  Horiz. % 812.77% 252.66% 107.27% -170.92% -488.65% -666.84% 100.00%
Total Cost 50,953 45,220 27,163 26,765 28,187 44,839 11,612 27.94%
  YoY % 12.68% 66.48% 1.49% -5.04% -37.14% 286.14% -
  Horiz. % 438.80% 389.42% 233.92% 230.49% 242.74% 386.14% 100.00%
Net Worth 941,481 822,425 778,695 400,000 783,073 749,364 840,906 1.90%
  YoY % 14.48% 5.62% 94.67% -48.92% 4.50% -10.89% -
  Horiz. % 111.96% 97.80% 92.60% 47.57% 93.12% 89.11% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 941,481 822,425 778,695 400,000 783,073 749,364 840,906 1.90%
  YoY % 14.48% 5.62% 94.67% -48.92% 4.50% -10.89% -
  Horiz. % 111.96% 97.80% 92.60% 47.57% 93.12% 89.11% 100.00%
NOSH 670,666 670,054 669,557 400,000 691,333 660,000 667,386 0.08%
  YoY % 0.09% 0.07% 67.39% -42.14% 4.75% -1.11% -
  Horiz. % 100.49% 100.40% 100.33% 59.94% 103.59% 98.89% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.87 % 23.49 % 38.89 % 3.68 % 6.22 % 1.07 % 34.78 % -21.93%
  YoY % -66.50% -39.60% 956.79% -40.84% 481.31% -96.92% -
  Horiz. % 22.63% 67.54% 111.82% 10.58% 17.88% 3.08% 100.00%
ROE 0.32 % 1.49 % 1.94 % 0.03 % 0.13 % 0.19 % 0.70 % -12.23%
  YoY % -78.52% -23.20% 6,366.67% -76.92% -31.58% -72.86% -
  Horiz. % 45.71% 212.86% 277.14% 4.29% 18.57% 27.14% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.25 8.82 6.64 6.95 4.35 6.87 2.67 20.68%
  YoY % -6.46% 32.83% -4.46% 59.77% -36.68% 157.30% -
  Horiz. % 308.99% 330.34% 248.69% 260.30% 162.92% 257.30% 100.00%
EPS 0.45 1.83 2.26 0.02 0.15 0.22 0.88 -10.57%
  YoY % -75.41% -19.03% 11,200.00% -86.67% -31.82% -75.00% -
  Horiz. % 51.14% 207.95% 256.82% 2.27% 17.05% 25.00% 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 1.4038 1.2274 1.1630 1.0000 1.1327 1.1354 1.2600 1.82%
  YoY % 14.37% 5.54% 16.30% -11.72% -0.24% -9.89% -
  Horiz. % 111.41% 97.41% 92.30% 79.37% 89.90% 90.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.90 8.44 6.35 3.97 4.29 6.47 2.54 20.81%
  YoY % -6.40% 32.91% 59.95% -7.46% -33.69% 154.72% -
  Horiz. % 311.02% 332.28% 250.00% 156.30% 168.90% 254.72% 100.00%
EPS 0.43 1.75 2.16 0.01 0.15 0.21 0.84 -10.56%
  YoY % -75.43% -18.98% 21,500.00% -93.33% -28.57% -75.00% -
  Horiz. % 51.19% 208.33% 257.14% 1.19% 17.86% 25.00% 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 1.3441 1.1741 1.1117 0.5711 1.1179 1.0698 1.2005 1.90%
  YoY % 14.48% 5.61% 94.66% -48.91% 4.50% -10.89% -
  Horiz. % 111.96% 97.80% 92.60% 47.57% 93.12% 89.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.2400 1.0000 0.7800 0.8300 1.2500 0.9300 0.9000 -
P/RPS 15.04 11.34 11.75 11.95 28.75 13.54 33.74 -12.59%
  YoY % 32.63% -3.49% -1.67% -58.43% 112.33% -59.87% -
  Horiz. % 44.58% 33.61% 34.83% 35.42% 85.21% 40.13% 100.00%
P/EPS 275.56 54.64 34.51 3,254.90 833.33 422.73 102.27 17.95%
  YoY % 404.32% 58.33% -98.94% 290.59% 97.13% 313.35% -
  Horiz. % 269.44% 53.43% 33.74% 3,182.65% 814.83% 413.35% 100.00%
EY 0.36 1.83 2.90 0.03 0.12 0.24 0.98 -15.37%
  YoY % -80.33% -36.90% 9,566.67% -75.00% -50.00% -75.51% -
  Horiz. % 36.73% 186.73% 295.92% 3.06% 12.24% 24.49% 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 0.88 0.81 0.67 0.83 1.10 0.82 0.71 3.64%
  YoY % 8.64% 20.90% -19.28% -24.55% 34.15% 15.49% -
  Horiz. % 123.94% 114.08% 94.37% 116.90% 154.93% 115.49% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/01/15 21/01/14 23/01/13 18/01/12 19/01/11 20/01/10 06/02/09 -
Price 1.3900 1.0000 0.8200 0.8800 1.5200 1.0800 0.9500 -
P/RPS 16.86 11.34 12.35 12.67 34.96 15.73 35.61 -11.71%
  YoY % 48.68% -8.18% -2.53% -63.76% 122.25% -55.83% -
  Horiz. % 47.35% 31.84% 34.68% 35.58% 98.17% 44.17% 100.00%
P/EPS 308.89 54.64 36.28 3,450.98 1,013.33 490.91 107.95 19.14%
  YoY % 465.32% 50.61% -98.95% 240.56% 106.42% 354.76% -
  Horiz. % 286.14% 50.62% 33.61% 3,196.83% 938.70% 454.76% 100.00%
EY 0.32 1.83 2.76 0.03 0.10 0.20 0.93 -16.28%
  YoY % -82.51% -33.70% 9,100.00% -70.00% -50.00% -78.49% -
  Horiz. % 34.41% 196.77% 296.77% 3.23% 10.75% 21.51% 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 0.99 0.81 0.71 0.88 1.34 0.95 0.75 4.73%
  YoY % 22.22% 14.08% -19.32% -34.33% 41.05% 26.67% -
  Horiz. % 132.00% 108.00% 94.67% 117.33% 178.67% 126.67% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers