[GUOCO] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 1196.45%
YoY- 7.42%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 251,285 164,872 151,960 116,328 103,068 110,670 110,184 73.17%
PBT 45,301 46,690 19,796 28,988 434 2,202 668 1558.72%
Tax -2,937 -3,238 -2,024 12 -766 842 1,324 -
NP 42,364 43,452 17,772 29,000 -332 3,044 1,992 666.17%
-
NP to SH 37,100 38,064 15,600 26,534 -2,420 980 1,552 728.22%
-
Tax Rate 6.48% 6.94% 10.22% -0.04% 176.50% -38.24% -198.20% -
Total Cost 208,921 121,420 134,188 87,328 103,400 107,626 108,192 55.00%
-
Net Worth 787,145 779,373 773,679 762,584 749,312 627,999 685,000 9.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 13,401 - - - -
Div Payout % - - - 50.51% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 787,145 779,373 773,679 762,584 749,312 627,999 685,000 9.69%
NOSH 670,481 670,140 672,413 670,050 662,580 627,999 685,000 -1.41%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.86% 26.35% 11.70% 24.93% -0.32% 2.75% 1.81% -
ROE 4.71% 4.88% 2.02% 3.48% -0.32% 0.16% 0.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.48 24.60 22.60 17.36 15.56 17.62 16.09 75.63%
EPS 5.53 5.68 2.32 3.96 -0.36 0.14 0.24 708.19%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.174 1.163 1.1506 1.1381 1.1309 1.00 1.00 11.27%
Adjusted Per Share Value based on latest NOSH - 670,189
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.87 23.54 21.69 16.61 14.71 15.80 15.73 73.16%
EPS 5.30 5.43 2.23 3.79 -0.35 0.14 0.22 732.52%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 1.1238 1.1127 1.1045 1.0887 1.0697 0.8966 0.9779 9.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.92 0.78 0.78 0.81 0.83 0.83 0.80 -
P/RPS 2.45 3.17 3.45 4.67 5.34 4.71 4.97 -37.57%
P/EPS 16.63 13.73 33.62 20.45 -227.25 531.88 353.09 -86.93%
EY 6.01 7.28 2.97 4.89 -0.44 0.19 0.28 670.90%
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.68 0.71 0.73 0.83 0.80 -1.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/04/13 23/01/13 10/10/12 23/08/12 18/04/12 18/01/12 11/10/11 -
Price 1.10 0.82 0.80 0.79 0.83 0.88 0.85 -
P/RPS 2.94 3.33 3.54 4.55 5.34 4.99 5.28 -32.29%
P/EPS 19.88 14.44 34.48 19.95 -227.25 563.92 375.16 -85.86%
EY 5.03 6.93 2.90 5.01 -0.44 0.18 0.27 601.50%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.70 0.69 0.73 0.88 0.85 6.93%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment