Highlights

[GUOCO] YoY Quarter Result on 2013-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 16-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -41.89%    YoY -     481.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 143,468 52,748 58,440 106,028 21,966 23,955 42,420 22.49%
  YoY % 171.99% -9.74% -44.88% 382.69% -8.30% -43.53% -
  Horiz. % 338.21% 124.35% 137.77% 249.95% 51.78% 56.47% 100.00%
PBT 20,089 16,230 19,136 10,631 -775 -3,187 -6,074 -
  YoY % 23.78% -15.19% 80.00% 1,471.74% 75.68% 47.53% -
  Horiz. % -330.74% -267.20% -315.05% -175.02% 12.76% 52.47% 100.00%
Tax -6,107 -3,693 -3,635 -584 -996 -628 188 -
  YoY % -65.37% -1.60% -522.43% 41.37% -58.60% -434.04% -
  Horiz. % -3,248.40% -1,964.36% -1,933.51% -310.64% -529.79% -334.04% 100.00%
NP 13,982 12,537 15,501 10,047 -1,771 -3,815 -5,886 -
  YoY % 11.53% -19.12% 54.28% 667.31% 53.58% 35.19% -
  Horiz. % -237.55% -213.00% -263.35% -170.69% 30.09% 64.81% 100.00%
NP to SH 13,353 11,629 15,707 8,793 -2,305 -3,647 -5,651 -
  YoY % 14.83% -25.96% 78.63% 481.48% 36.80% 35.46% -
  Horiz. % -236.29% -205.79% -277.95% -155.60% 40.79% 64.54% 100.00%
Tax Rate 30.40 % 22.75 % 19.00 % 5.49 % - % - % - % -
  YoY % 33.63% 19.74% 246.08% 0.00% 0.00% 0.00% -
  Horiz. % 553.73% 414.39% 346.08% 100.00% - - -
Total Cost 129,486 40,211 42,939 95,981 23,737 27,770 48,306 17.84%
  YoY % 222.02% -6.35% -55.26% 304.35% -14.52% -42.51% -
  Horiz. % 268.05% 83.24% 88.89% 198.69% 49.14% 57.49% 100.00%
Net Worth 1,137,957 950,503 837,216 788,013 765,134 761,412 758,041 7.00%
  YoY % 19.72% 13.53% 6.24% 2.99% 0.49% 0.44% -
  Horiz. % 150.12% 125.39% 110.44% 103.95% 100.94% 100.44% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,137,957 950,503 837,216 788,013 765,134 761,412 758,041 7.00%
  YoY % 19.72% 13.53% 6.24% 2.99% 0.49% 0.44% -
  Horiz. % 150.12% 125.39% 110.44% 103.95% 100.94% 100.44% 100.00%
NOSH 671,005 668,333 668,383 671,221 676,571 675,370 672,738 -0.04%
  YoY % 0.40% -0.01% -0.42% -0.79% 0.18% 0.39% -
  Horiz. % 99.74% 99.35% 99.35% 99.77% 100.57% 100.39% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.75 % 23.77 % 26.52 % 9.48 % -8.06 % -15.93 % -13.88 % -
  YoY % -58.98% -10.37% 179.75% 217.62% 49.40% -14.77% -
  Horiz. % -70.24% -171.25% -191.07% -68.30% 58.07% 114.77% 100.00%
ROE 1.17 % 1.22 % 1.88 % 1.12 % -0.30 % -0.48 % -0.75 % -
  YoY % -4.10% -35.11% 67.86% 473.33% 37.50% 36.00% -
  Horiz. % -156.00% -162.67% -250.67% -149.33% 40.00% 64.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.38 7.89 8.74 15.80 3.25 3.55 6.31 22.53%
  YoY % 170.98% -9.73% -44.68% 386.15% -8.45% -43.74% -
  Horiz. % 338.83% 125.04% 138.51% 250.40% 51.51% 56.26% 100.00%
EPS 1.99 1.74 2.35 1.31 -0.34 -0.54 -0.84 -
  YoY % 14.37% -25.96% 79.39% 485.29% 37.04% 35.71% -
  Horiz. % -236.90% -207.14% -279.76% -155.95% 40.48% 64.29% 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 1.6959 1.4222 1.2526 1.1740 1.1309 1.1274 1.1268 7.04%
  YoY % 19.24% 13.54% 6.70% 3.81% 0.31% 0.05% -
  Horiz. % 150.51% 126.22% 111.16% 104.19% 100.36% 100.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.48 7.53 8.34 15.14 3.14 3.42 6.06 22.48%
  YoY % 171.98% -9.71% -44.91% 382.17% -8.19% -43.56% -
  Horiz. % 337.95% 124.26% 137.62% 249.83% 51.82% 56.44% 100.00%
EPS 1.91 1.66 2.24 1.26 -0.33 -0.52 -0.81 -
  YoY % 15.06% -25.89% 77.78% 481.82% 36.54% 35.80% -
  Horiz. % -235.80% -204.94% -276.54% -155.56% 40.74% 64.20% 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 1.6246 1.3570 1.1952 1.1250 1.0923 1.0870 1.0822 7.00%
  YoY % 19.72% 13.54% 6.24% 2.99% 0.49% 0.44% -
  Horiz. % 150.12% 125.39% 110.44% 103.95% 100.93% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2300 1.1600 1.0800 0.9200 0.8300 1.3300 1.0500 -
P/RPS 5.75 14.70 12.35 5.82 25.56 37.50 16.65 -16.23%
  YoY % -60.88% 19.03% 112.20% -77.23% -31.84% 125.23% -
  Horiz. % 34.53% 88.29% 74.17% 34.95% 153.51% 225.23% 100.00%
P/EPS 61.81 66.67 45.96 70.23 -243.62 -246.30 -125.00 -
  YoY % -7.29% 45.06% -34.56% 128.83% 1.09% -97.04% -
  Horiz. % -49.45% -53.34% -36.77% -56.18% 194.90% 197.04% 100.00%
EY 1.62 1.50 2.18 1.42 -0.41 -0.41 -0.80 -
  YoY % 8.00% -31.19% 53.52% 446.34% 0.00% 48.75% -
  Horiz. % -202.50% -187.50% -272.50% -177.50% 51.25% 51.25% 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 0.73 0.82 0.86 0.78 0.73 1.18 0.93 -3.95%
  YoY % -10.98% -4.65% 10.26% 6.85% -38.14% 26.88% -
  Horiz. % 78.49% 88.17% 92.47% 83.87% 78.49% 126.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 19/04/10 -
Price 1.2400 1.2200 1.2000 1.1000 0.8300 1.3000 1.0800 -
P/RPS 5.80 15.46 13.72 6.96 25.56 36.65 17.13 -16.50%
  YoY % -62.48% 12.68% 97.13% -72.77% -30.26% 113.95% -
  Horiz. % 33.86% 90.25% 80.09% 40.63% 149.21% 213.95% 100.00%
P/EPS 62.31 70.11 51.06 83.97 -243.62 -240.74 -128.57 -
  YoY % -11.13% 37.31% -39.19% 134.47% -1.20% -87.24% -
  Horiz. % -48.46% -54.53% -39.71% -65.31% 189.48% 187.24% 100.00%
EY 1.60 1.43 1.96 1.19 -0.41 -0.42 -0.78 -
  YoY % 11.89% -27.04% 64.71% 390.24% 2.38% 46.15% -
  Horiz. % -205.13% -183.33% -251.28% -152.56% 52.56% 53.85% 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 0.73 0.86 0.96 0.94 0.73 1.15 0.96 -4.46%
  YoY % -15.12% -10.42% 2.13% 28.77% -36.52% 19.79% -
  Horiz. % 76.04% 89.58% 100.00% 97.92% 76.04% 119.79% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers