Highlights

[GUOCO] YoY Quarter Result on 2013-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -5.23%    YoY -     -18.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,730 36,006 55,304 59,103 44,446 27,789 30,057 0.37%
  YoY % -14.65% -34.89% -6.43% 32.98% 59.94% -7.55% -
  Horiz. % 102.24% 119.79% 184.00% 196.64% 147.87% 92.45% 100.00%
PBT 110,408 -6,569 8,033 16,190 18,396 934 1,466 105.36%
  YoY % 1,780.74% -181.78% -50.38% -11.99% 1,869.59% -36.29% -
  Horiz. % 7,531.24% -448.09% 547.95% 1,104.37% 1,254.84% 63.71% 100.00%
Tax 1,400 215 -3,682 -2,307 -1,113 90 404 22.99%
  YoY % 551.16% 105.84% -59.60% -107.28% -1,336.67% -77.72% -
  Horiz. % 346.53% 53.22% -911.39% -571.04% -275.50% 22.28% 100.00%
NP 111,808 -6,354 4,351 13,883 17,283 1,024 1,870 97.62%
  YoY % 1,859.65% -246.04% -68.66% -19.67% 1,587.79% -45.24% -
  Horiz. % 5,979.04% -339.79% 232.67% 742.41% 924.22% 54.76% 100.00%
NP to SH 110,811 -7,479 3,018 12,262 15,132 102 1,037 117.68%
  YoY % 1,581.63% -347.81% -75.39% -18.97% 14,735.29% -90.16% -
  Horiz. % 10,685.73% -721.22% 291.03% 1,182.45% 1,459.21% 9.84% 100.00%
Tax Rate -1.27 % - % 45.84 % 14.25 % 6.05 % -9.64 % -27.56 % -40.10%
  YoY % 0.00% 0.00% 221.68% 135.54% 162.76% 65.02% -
  Horiz. % 4.61% 0.00% -166.33% -51.71% -21.95% 34.98% 100.00%
Total Cost -81,078 42,360 50,953 45,220 27,163 26,765 28,187 -
  YoY % -291.40% -16.86% 12.68% 66.48% 1.49% -5.04% -
  Horiz. % -287.64% 150.28% 180.77% 160.43% 96.37% 94.96% 100.00%
Net Worth 1,321,539 1,119,112 941,481 822,425 778,695 400,000 783,073 9.11%
  YoY % 18.09% 18.87% 14.48% 5.62% 94.67% -48.92% -
  Horiz. % 168.76% 142.91% 120.23% 105.03% 99.44% 51.08% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,321,539 1,119,112 941,481 822,425 778,695 400,000 783,073 9.11%
  YoY % 18.09% 18.87% 14.48% 5.62% 94.67% -48.92% -
  Horiz. % 168.76% 142.91% 120.23% 105.03% 99.44% 51.08% 100.00%
NOSH 669,880 667,767 670,666 670,054 669,557 400,000 691,333 -0.52%
  YoY % 0.32% -0.43% 0.09% 0.07% 67.39% -42.14% -
  Horiz. % 96.90% 96.59% 97.01% 96.92% 96.85% 57.86% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 363.84 % -17.65 % 7.87 % 23.49 % 38.89 % 3.68 % 6.22 % 96.90%
  YoY % 2,161.42% -324.27% -66.50% -39.60% 956.79% -40.84% -
  Horiz. % 5,849.52% -283.76% 126.53% 377.65% 625.24% 59.16% 100.00%
ROE 8.38 % -0.67 % 0.32 % 1.49 % 1.94 % 0.03 % 0.13 % 100.11%
  YoY % 1,350.75% -309.38% -78.52% -23.20% 6,366.67% -76.92% -
  Horiz. % 6,446.15% -515.38% 246.15% 1,146.15% 1,492.31% 23.08% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.59 5.39 8.25 8.82 6.64 6.95 4.35 0.90%
  YoY % -14.84% -34.67% -6.46% 32.83% -4.46% 59.77% -
  Horiz. % 105.52% 123.91% 189.66% 202.76% 152.64% 159.77% 100.00%
EPS 16.54 -1.12 0.45 1.83 2.26 0.02 0.15 118.82%
  YoY % 1,576.79% -348.89% -75.41% -19.03% 11,200.00% -86.67% -
  Horiz. % 11,026.67% -746.67% 300.00% 1,220.00% 1,506.67% 13.33% 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 1.9728 1.6759 1.4038 1.2274 1.1630 1.0000 1.1327 9.68%
  YoY % 17.72% 19.38% 14.37% 5.54% 16.30% -11.72% -
  Horiz. % 174.17% 147.96% 123.93% 108.36% 102.68% 88.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.39 5.14 7.90 8.44 6.35 3.97 4.29 0.38%
  YoY % -14.59% -34.94% -6.40% 32.91% 59.95% -7.46% -
  Horiz. % 102.33% 119.81% 184.15% 196.74% 148.02% 92.54% 100.00%
EPS 15.82 -1.07 0.43 1.75 2.16 0.01 0.15 117.21%
  YoY % 1,578.50% -348.84% -75.43% -18.98% 21,500.00% -93.33% -
  Horiz. % 10,546.67% -713.33% 286.67% 1,166.67% 1,440.00% 6.67% 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 1.8867 1.5977 1.3441 1.1741 1.1117 0.5711 1.1179 9.11%
  YoY % 18.09% 18.87% 14.48% 5.61% 94.66% -48.91% -
  Horiz. % 168.77% 142.92% 120.23% 105.03% 99.45% 51.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1500 1.3300 1.2400 1.0000 0.7800 0.8300 1.2500 -
P/RPS 25.07 24.67 15.04 11.34 11.75 11.95 28.75 -2.25%
  YoY % 1.62% 64.03% 32.63% -3.49% -1.67% -58.43% -
  Horiz. % 87.20% 85.81% 52.31% 39.44% 40.87% 41.57% 100.00%
P/EPS 6.95 -118.75 275.56 54.64 34.51 3,254.90 833.33 -54.93%
  YoY % 105.85% -143.09% 404.32% 58.33% -98.94% 290.59% -
  Horiz. % 0.83% -14.25% 33.07% 6.56% 4.14% 390.59% 100.00%
EY 14.38 -0.84 0.36 1.83 2.90 0.03 0.12 121.88%
  YoY % 1,811.90% -333.33% -80.33% -36.90% 9,566.67% -75.00% -
  Horiz. % 11,983.33% -700.00% 300.00% 1,525.00% 2,416.67% 25.00% 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 0.58 0.79 0.88 0.81 0.67 0.83 1.10 -10.11%
  YoY % -26.58% -10.23% 8.64% 20.90% -19.28% -24.55% -
  Horiz. % 52.73% 71.82% 80.00% 73.64% 60.91% 75.45% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/01/17 20/01/16 22/01/15 21/01/14 23/01/13 18/01/12 19/01/11 -
Price 1.1400 1.1100 1.3900 1.0000 0.8200 0.8800 1.5200 -
P/RPS 24.85 20.59 16.86 11.34 12.35 12.67 34.96 -5.53%
  YoY % 20.69% 22.12% 48.68% -8.18% -2.53% -63.76% -
  Horiz. % 71.08% 58.90% 48.23% 32.44% 35.33% 36.24% 100.00%
P/EPS 6.89 -99.11 308.89 54.64 36.28 3,450.98 1,013.33 -56.44%
  YoY % 106.95% -132.09% 465.32% 50.61% -98.95% 240.56% -
  Horiz. % 0.68% -9.78% 30.48% 5.39% 3.58% 340.56% 100.00%
EY 14.51 -1.01 0.32 1.83 2.76 0.03 0.10 129.06%
  YoY % 1,536.63% -415.62% -82.51% -33.70% 9,100.00% -70.00% -
  Horiz. % 14,510.00% -1,010.00% 320.00% 1,830.00% 2,760.00% 30.00% 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 0.58 0.66 0.99 0.81 0.71 0.88 1.34 -13.02%
  YoY % -12.12% -33.33% 22.22% 14.08% -19.32% -34.33% -
  Horiz. % 43.28% 49.25% 73.88% 60.45% 52.99% 65.67% 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.
 


 

239  322  552  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 ARMADA 0.245-0.005 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 KNM 0.39+0.005 
 IMPIANA 0.03-0.005 
 KNM-WB 0.265+0.03 
 HOMERIZ-WB 0.245+0.03 
 VSOLAR 0.20+0.025 
Partners & Brokers