[GUOCO] QoQ Quarter Result on 31-Mar-2012 [#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- -2359.8%
YoY- 36.8%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,446 37,990 39,027 21,966 27,789 27,546 58,005 -16.19%
PBT 18,396 4,949 28,662 -775 934 167 27,432 -23.29%
Tax -1,113 -506 587 -996 90 331 -1,314 -10.43%
NP 17,283 4,443 29,249 -1,771 1,024 498 26,118 -23.96%
-
NP to SH 15,132 3,900 28,349 -2,305 102 388 25,784 -29.79%
-
Tax Rate 6.05% 10.22% -2.05% - -9.64% -198.20% 4.79% -
Total Cost 27,163 33,547 9,778 23,737 26,765 27,048 31,887 -10.09%
-
Net Worth 778,695 773,679 762,742 765,134 400,000 685,000 670,840 10.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 13,403 - - - 13,416 -
Div Payout % - - 47.28% - - - 52.04% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 778,695 773,679 762,742 765,134 400,000 685,000 670,840 10.40%
NOSH 669,557 672,413 670,189 676,571 400,000 685,000 670,840 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 38.89% 11.70% 74.95% -8.06% 3.68% 1.81% 45.03% -
ROE 1.94% 0.50% 3.72% -0.30% 0.03% 0.06% 3.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.64 5.65 5.82 3.25 6.95 4.02 8.65 -16.09%
EPS 2.26 0.58 4.23 -0.34 0.02 0.06 3.85 -29.77%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.163 1.1506 1.1381 1.1309 1.00 1.00 1.00 10.54%
Adjusted Per Share Value based on latest NOSH - 676,571
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.35 5.42 5.57 3.14 3.97 3.93 8.28 -16.14%
EPS 2.16 0.56 4.05 -0.33 0.01 0.06 3.68 -29.78%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.92 -
NAPS 1.1117 1.1045 1.0889 1.0923 0.5711 0.9779 0.9577 10.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.78 0.78 0.81 0.83 0.83 0.80 1.11 -
P/RPS 11.75 13.81 13.91 25.56 11.95 19.89 12.84 -5.71%
P/EPS 34.51 134.48 19.15 -243.62 3,254.90 1,412.37 28.88 12.54%
EY 2.90 0.74 5.22 -0.41 0.03 0.07 3.46 -11.05%
DY 0.00 0.00 2.47 0.00 0.00 0.00 1.80 -
P/NAPS 0.67 0.68 0.71 0.73 0.83 0.80 1.11 -28.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 23/01/13 10/10/12 23/08/12 18/04/12 18/01/12 11/10/11 22/08/11 -
Price 0.82 0.80 0.79 0.83 0.88 0.85 0.83 -
P/RPS 12.35 14.16 13.57 25.56 12.67 21.14 9.60 18.19%
P/EPS 36.28 137.93 18.68 -243.62 3,450.98 1,500.64 21.59 41.12%
EY 2.76 0.72 5.35 -0.41 0.03 0.07 4.63 -29.05%
DY 0.00 0.00 2.53 0.00 0.00 0.00 2.41 -
P/NAPS 0.71 0.70 0.69 0.73 0.88 0.85 0.83 -9.84%

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