Highlights

[GUOCO] YoY Quarter Result on 2012-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 18-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -2,359.80%    YoY -     36.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 52,748 58,440 106,028 21,966 23,955 42,420 17,731 19.92%
  YoY % -9.74% -44.88% 382.69% -8.30% -43.53% 139.24% -
  Horiz. % 297.49% 329.59% 597.98% 123.88% 135.10% 239.24% 100.00%
PBT 16,230 19,136 10,631 -775 -3,187 -6,074 -3,241 -
  YoY % -15.19% 80.00% 1,471.74% 75.68% 47.53% -87.41% -
  Horiz. % -500.77% -590.44% -328.02% 23.91% 98.33% 187.41% 100.00%
Tax -3,693 -3,635 -584 -996 -628 188 -1,132 21.77%
  YoY % -1.60% -522.43% 41.37% -58.60% -434.04% 116.61% -
  Horiz. % 326.24% 321.11% 51.59% 87.99% 55.48% -16.61% 100.00%
NP 12,537 15,501 10,047 -1,771 -3,815 -5,886 -4,373 -
  YoY % -19.12% 54.28% 667.31% 53.58% 35.19% -34.60% -
  Horiz. % -286.69% -354.47% -229.75% 40.50% 87.24% 134.60% 100.00%
NP to SH 11,629 15,707 8,793 -2,305 -3,647 -5,651 -3,367 -
  YoY % -25.96% 78.63% 481.48% 36.80% 35.46% -67.83% -
  Horiz. % -345.38% -466.50% -261.15% 68.46% 108.32% 167.83% 100.00%
Tax Rate 22.75 % 19.00 % 5.49 % - % - % - % - % -
  YoY % 19.74% 246.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 414.39% 346.08% 100.00% - - - -
Total Cost 40,211 42,939 95,981 23,737 27,770 48,306 22,104 10.48%
  YoY % -6.35% -55.26% 304.35% -14.52% -42.51% 118.54% -
  Horiz. % 181.92% 194.26% 434.22% 107.39% 125.63% 218.54% 100.00%
Net Worth 950,503 837,216 788,013 765,134 761,412 758,041 845,049 1.98%
  YoY % 13.53% 6.24% 2.99% 0.49% 0.44% -10.30% -
  Horiz. % 112.48% 99.07% 93.25% 90.54% 90.10% 89.70% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 950,503 837,216 788,013 765,134 761,412 758,041 845,049 1.98%
  YoY % 13.53% 6.24% 2.99% 0.49% 0.44% -10.30% -
  Horiz. % 112.48% 99.07% 93.25% 90.54% 90.10% 89.70% 100.00%
NOSH 668,333 668,383 671,221 676,571 675,370 672,738 673,400 -0.13%
  YoY % -0.01% -0.42% -0.79% 0.18% 0.39% -0.10% -
  Horiz. % 99.25% 99.25% 99.68% 100.47% 100.29% 99.90% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.77 % 26.52 % 9.48 % -8.06 % -15.93 % -13.88 % -24.66 % -
  YoY % -10.37% 179.75% 217.62% 49.40% -14.77% 43.71% -
  Horiz. % -96.39% -107.54% -38.44% 32.68% 64.60% 56.29% 100.00%
ROE 1.22 % 1.88 % 1.12 % -0.30 % -0.48 % -0.75 % -0.40 % -
  YoY % -35.11% 67.86% 473.33% 37.50% 36.00% -87.50% -
  Horiz. % -305.00% -470.00% -280.00% 75.00% 120.00% 187.50% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.89 8.74 15.80 3.25 3.55 6.31 2.63 20.08%
  YoY % -9.73% -44.68% 386.15% -8.45% -43.74% 139.92% -
  Horiz. % 300.00% 332.32% 600.76% 123.57% 134.98% 239.92% 100.00%
EPS 1.74 2.35 1.31 -0.34 -0.54 -0.84 -0.50 -
  YoY % -25.96% 79.39% 485.29% 37.04% 35.71% -68.00% -
  Horiz. % -348.00% -470.00% -262.00% 68.00% 108.00% 168.00% 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 1.4222 1.2526 1.1740 1.1309 1.1274 1.1268 1.2549 2.11%
  YoY % 13.54% 6.70% 3.81% 0.31% 0.05% -10.21% -
  Horiz. % 113.33% 99.82% 93.55% 90.12% 89.84% 89.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.53 8.34 15.14 3.14 3.42 6.06 2.53 19.92%
  YoY % -9.71% -44.91% 382.17% -8.19% -43.56% 139.53% -
  Horiz. % 297.63% 329.64% 598.42% 124.11% 135.18% 239.53% 100.00%
EPS 1.66 2.24 1.26 -0.33 -0.52 -0.81 -0.48 -
  YoY % -25.89% 77.78% 481.82% 36.54% 35.80% -68.75% -
  Horiz. % -345.83% -466.67% -262.50% 68.75% 108.33% 168.75% 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 1.3570 1.1952 1.1250 1.0923 1.0870 1.0822 1.2064 1.98%
  YoY % 13.54% 6.24% 2.99% 0.49% 0.44% -10.30% -
  Horiz. % 112.48% 99.07% 93.25% 90.54% 90.10% 89.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.1600 1.0800 0.9200 0.8300 1.3300 1.0500 0.7200 -
P/RPS 14.70 12.35 5.82 25.56 37.50 16.65 27.34 -9.82%
  YoY % 19.03% 112.20% -77.23% -31.84% 125.23% -39.10% -
  Horiz. % 53.77% 45.17% 21.29% 93.49% 137.16% 60.90% 100.00%
P/EPS 66.67 45.96 70.23 -243.62 -246.30 -125.00 -144.00 -
  YoY % 45.06% -34.56% 128.83% 1.09% -97.04% 13.19% -
  Horiz. % -46.30% -31.92% -48.77% 169.18% 171.04% 86.81% 100.00%
EY 1.50 2.18 1.42 -0.41 -0.41 -0.80 -0.69 -
  YoY % -31.19% 53.52% 446.34% 0.00% 48.75% -15.94% -
  Horiz. % -217.39% -315.94% -205.80% 59.42% 59.42% 115.94% 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 0.82 0.86 0.78 0.73 1.18 0.93 0.57 6.25%
  YoY % -4.65% 10.26% 6.85% -38.14% 26.88% 63.16% -
  Horiz. % 143.86% 150.88% 136.84% 128.07% 207.02% 163.16% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 19/04/10 15/04/09 -
Price 1.2200 1.2000 1.1000 0.8300 1.3000 1.0800 0.8500 -
P/RPS 15.46 13.72 6.96 25.56 36.65 17.13 32.28 -11.54%
  YoY % 12.68% 97.13% -72.77% -30.26% 113.95% -46.93% -
  Horiz. % 47.89% 42.50% 21.56% 79.18% 113.54% 53.07% 100.00%
P/EPS 70.11 51.06 83.97 -243.62 -240.74 -128.57 -170.00 -
  YoY % 37.31% -39.19% 134.47% -1.20% -87.24% 24.37% -
  Horiz. % -41.24% -30.04% -49.39% 143.31% 141.61% 75.63% 100.00%
EY 1.43 1.96 1.19 -0.41 -0.42 -0.78 -0.59 -
  YoY % -27.04% 64.71% 390.24% 2.38% 46.15% -32.20% -
  Horiz. % -242.37% -332.20% -201.69% 69.49% 71.19% 132.20% 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 0.86 0.96 0.94 0.73 1.15 0.96 0.68 3.99%
  YoY % -10.42% 2.13% 28.77% -36.52% 19.79% 41.18% -
  Horiz. % 126.47% 141.18% 138.24% 107.35% 169.12% 141.18% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers