Highlights

[GUOCO] YoY TTM Result on 2013-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -25.29%    YoY -     58.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 315,077 195,563 236,554 263,257 116,328 142,295 160,521 11.88%
  YoY % 61.11% -17.33% -10.14% 126.31% -18.25% -11.35% -
  Horiz. % 196.28% 121.83% 147.37% 164.00% 72.47% 88.65% 100.00%
PBT 139,972 109,889 172,141 52,378 28,988 25,966 10,384 54.21%
  YoY % 27.38% -36.16% 228.65% 80.69% 11.64% 150.06% -
  Horiz. % 1,347.96% 1,058.25% 1,657.75% 504.41% 279.16% 250.06% 100.00%
Tax -21,276 83,368 -15,718 -5,092 12 -1,432 322 -
  YoY % -125.52% 630.40% -208.68% -42,533.34% 100.84% -544.72% -
  Horiz. % -6,607.45% 25,890.68% -4,881.37% -1,581.37% 3.73% -444.72% 100.00%
NP 118,696 193,257 156,423 47,286 29,000 24,534 10,706 49.27%
  YoY % -38.58% 23.55% 230.80% 63.06% 18.20% 129.16% -
  Horiz. % 1,108.69% 1,805.13% 1,461.08% 441.68% 270.88% 229.16% 100.00%
NP to SH 114,040 188,866 153,228 41,969 26,534 23,404 13,977 41.84%
  YoY % -39.62% 23.26% 265.10% 58.17% 13.37% 67.45% -
  Horiz. % 815.91% 1,351.26% 1,096.29% 300.27% 189.84% 167.45% 100.00%
Tax Rate 15.20 % -75.87 % 9.13 % 9.72 % -0.04 % 5.51 % -3.10 % -
  YoY % 120.03% -931.00% -6.07% 24,400.00% -100.73% 277.74% -
  Horiz. % -490.32% 2,447.42% -294.52% -313.55% 1.29% -177.74% 100.00%
Total Cost 196,381 2,306 80,131 215,971 87,328 117,761 149,815 4.61%
  YoY % 8,416.09% -97.12% -62.90% 147.31% -25.84% -21.40% -
  Horiz. % 131.08% 1.54% 53.49% 144.16% 58.29% 78.60% 100.00%
Net Worth 1,156,109 669,683 952,409 807,280 762,742 670,840 767,348 7.06%
  YoY % 72.64% -29.69% 17.98% 5.84% 13.70% -12.58% -
  Horiz. % 150.66% 87.27% 124.12% 105.20% 99.40% 87.42% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,662 13,393 13,395 13,406 13,403 13,416 13,421 -0.96%
  YoY % -5.46% -0.01% -0.08% 0.02% -0.10% -0.03% -
  Horiz. % 94.34% 99.80% 99.81% 99.89% 99.87% 99.97% 100.00%
Div Payout % 11.10 % 7.09 % 8.74 % 31.94 % 50.52 % 57.33 % 96.02 % -30.18%
  YoY % 56.56% -18.88% -72.64% -36.78% -11.88% -40.29% -
  Horiz. % 11.56% 7.38% 9.10% 33.26% 52.61% 59.71% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,156,109 669,683 952,409 807,280 762,742 670,840 767,348 7.06%
  YoY % 72.64% -29.69% 17.98% 5.84% 13.70% -12.58% -
  Horiz. % 150.66% 87.27% 124.12% 105.20% 99.40% 87.42% 100.00%
NOSH 633,103 669,683 669,767 670,331 670,189 670,840 671,052 -0.96%
  YoY % -5.46% -0.01% -0.08% 0.02% -0.10% -0.03% -
  Horiz. % 94.34% 99.80% 99.81% 99.89% 99.87% 99.97% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 37.67 % 98.82 % 66.13 % 17.96 % 24.93 % 17.24 % 6.67 % 33.41%
  YoY % -61.88% 49.43% 268.21% -27.96% 44.61% 158.47% -
  Horiz. % 564.77% 1,481.56% 991.45% 269.27% 373.76% 258.47% 100.00%
ROE 9.86 % 28.20 % 16.09 % 5.20 % 3.48 % 3.49 % 1.82 % 32.49%
  YoY % -65.04% 75.26% 209.42% 49.43% -0.29% 91.76% -
  Horiz. % 541.76% 1,549.45% 884.07% 285.71% 191.21% 191.76% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.77 29.20 35.32 39.27 17.36 21.21 23.92 12.98%
  YoY % 70.45% -17.33% -10.06% 126.21% -18.15% -11.33% -
  Horiz. % 208.07% 122.07% 147.66% 164.17% 72.58% 88.67% 100.00%
EPS 18.01 28.20 22.88 6.26 3.96 3.49 2.08 43.25%
  YoY % -36.13% 23.25% 265.50% 58.08% 13.47% 67.79% -
  Horiz. % 865.87% 1,355.77% 1,100.00% 300.96% 190.38% 167.79% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8261 1.0000 1.4220 1.2043 1.1381 1.0000 1.1435 8.11%
  YoY % 82.61% -29.68% 18.08% 5.82% 13.81% -12.55% -
  Horiz. % 159.69% 87.45% 124.36% 105.32% 99.53% 87.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.98 27.92 33.77 37.58 16.61 20.31 22.92 11.88%
  YoY % 61.10% -17.32% -10.14% 126.25% -18.22% -11.39% -
  Horiz. % 196.25% 121.82% 147.34% 163.96% 72.47% 88.61% 100.00%
EPS 16.28 26.96 21.88 5.99 3.79 3.34 2.00 41.79%
  YoY % -39.61% 23.22% 265.28% 58.05% 13.47% 67.00% -
  Horiz. % 814.00% 1,348.00% 1,094.00% 299.50% 189.50% 167.00% 100.00%
DPS 1.81 1.91 1.91 1.91 1.91 1.92 1.92 -0.98%
  YoY % -5.24% 0.00% 0.00% 0.00% -0.52% 0.00% -
  Horiz. % 94.27% 99.48% 99.48% 99.48% 99.48% 100.00% 100.00%
NAPS 1.6505 0.9561 1.3597 1.1525 1.0889 0.9577 1.0955 7.06%
  YoY % 72.63% -29.68% 17.98% 5.84% 13.70% -12.58% -
  Horiz. % 150.66% 87.28% 124.12% 105.20% 99.40% 87.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.2500 1.2700 1.1500 1.1900 0.8100 1.1100 0.9400 -
P/RPS 2.51 4.35 3.26 3.03 4.67 5.23 3.93 -7.19%
  YoY % -42.30% 33.44% 7.59% -35.12% -10.71% 33.08% -
  Horiz. % 63.87% 110.69% 82.95% 77.10% 118.83% 133.08% 100.00%
P/EPS 6.94 4.50 5.03 19.01 20.46 31.82 45.13 -26.78%
  YoY % 54.22% -10.54% -73.54% -7.09% -35.70% -29.49% -
  Horiz. % 15.38% 9.97% 11.15% 42.12% 45.34% 70.51% 100.00%
EY 14.41 22.21 19.89 5.26 4.89 3.14 2.22 36.54%
  YoY % -35.12% 11.66% 278.14% 7.57% 55.73% 41.44% -
  Horiz. % 649.10% 1,000.45% 895.95% 236.94% 220.27% 141.44% 100.00%
DY 1.60 1.57 1.74 1.68 2.47 1.80 2.13 -4.65%
  YoY % 1.91% -9.77% 3.57% -31.98% 37.22% -15.49% -
  Horiz. % 75.12% 73.71% 81.69% 78.87% 115.96% 84.51% 100.00%
P/NAPS 0.68 1.27 0.81 0.99 0.71 1.11 0.82 -3.07%
  YoY % -46.46% 56.79% -18.18% 39.44% -36.04% 35.37% -
  Horiz. % 82.93% 154.88% 98.78% 120.73% 86.59% 135.37% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 25/08/14 26/08/13 23/08/12 22/08/11 20/08/10 -
Price 1.2100 1.0300 1.8400 1.1400 0.7900 0.8300 0.9200 -
P/RPS 2.43 3.53 5.21 2.90 4.55 3.91 3.85 -7.38%
  YoY % -31.16% -32.25% 79.66% -36.26% 16.37% 1.56% -
  Horiz. % 63.12% 91.69% 135.32% 75.32% 118.18% 101.56% 100.00%
P/EPS 6.72 3.65 8.04 18.21 19.95 23.79 44.17 -26.91%
  YoY % 84.11% -54.60% -55.85% -8.72% -16.14% -46.14% -
  Horiz. % 15.21% 8.26% 18.20% 41.23% 45.17% 53.86% 100.00%
EY 14.89 27.38 12.43 5.49 5.01 4.20 2.26 36.88%
  YoY % -45.62% 120.27% 126.41% 9.58% 19.29% 85.84% -
  Horiz. % 658.85% 1,211.50% 550.00% 242.92% 221.68% 185.84% 100.00%
DY 1.65 1.94 1.09 1.75 2.53 2.41 2.17 -4.46%
  YoY % -14.95% 77.98% -37.71% -30.83% 4.98% 11.06% -
  Horiz. % 76.04% 89.40% 50.23% 80.65% 116.59% 111.06% 100.00%
P/NAPS 0.66 1.03 1.29 0.95 0.69 0.83 0.80 -3.15%
  YoY % -35.92% -20.16% 35.79% 37.68% -16.87% 3.75% -
  Horiz. % 82.50% 128.75% 161.25% 118.75% 86.25% 103.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers