[GUOCO] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 28.09%
YoY- 78.63%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 55,304 28,501 57,968 58,440 59,103 61,043 74,793 -18.18%
PBT 8,033 4,446 119,361 19,136 16,190 17,454 18,402 -42.36%
Tax -3,682 -943 -6,307 -3,635 -2,307 -3,469 -2,889 17.49%
NP 4,351 3,503 113,054 15,501 13,883 13,985 15,513 -57.05%
-
NP to SH 3,018 2,780 112,320 15,707 12,262 12,939 14,144 -64.19%
-
Tax Rate 45.84% 21.21% 5.28% 19.00% 14.25% 19.88% 15.70% -
Total Cost 50,953 24,998 -55,086 42,939 45,220 47,058 59,280 -9.57%
-
Net Worth 941,481 940,632 952,409 837,216 822,425 820,319 807,280 10.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 13,395 - - - 13,406 -
Div Payout % - - 11.93% - - - 94.79% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 941,481 940,632 952,409 837,216 822,425 820,319 807,280 10.76%
NOSH 670,666 661,904 669,767 668,383 670,054 670,414 670,331 0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.87% 12.29% 195.03% 26.52% 23.49% 22.91% 20.74% -
ROE 0.32% 0.30% 11.79% 1.88% 1.49% 1.58% 1.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.25 4.31 8.65 8.74 8.82 9.11 11.16 -18.19%
EPS 0.45 0.42 16.77 2.35 1.83 1.93 2.11 -64.20%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.4038 1.4211 1.422 1.2526 1.2274 1.2236 1.2043 10.72%
Adjusted Per Share Value based on latest NOSH - 668,383
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.90 4.07 8.28 8.34 8.44 8.71 10.68 -18.16%
EPS 0.43 0.40 16.04 2.24 1.75 1.85 2.02 -64.24%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
NAPS 1.3441 1.3429 1.3597 1.1952 1.1741 1.1711 1.1525 10.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.24 1.81 1.15 1.08 1.00 1.11 1.19 -
P/RPS 15.04 42.04 13.29 12.35 11.34 12.19 10.67 25.63%
P/EPS 275.56 430.95 6.86 45.96 54.64 57.51 56.40 187.10%
EY 0.36 0.23 14.58 2.18 1.83 1.74 1.77 -65.31%
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.68 -
P/NAPS 0.88 1.27 0.81 0.86 0.81 0.91 0.99 -7.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 22/01/15 14/10/14 25/08/14 21/04/14 21/01/14 21/10/13 26/08/13 -
Price 1.39 1.52 1.84 1.20 1.00 1.15 1.14 -
P/RPS 16.86 35.30 21.26 13.72 11.34 12.63 10.22 39.48%
P/EPS 308.89 361.90 10.97 51.06 54.64 59.59 54.03 218.71%
EY 0.32 0.28 9.11 1.96 1.83 1.68 1.85 -68.85%
DY 0.00 0.00 1.09 0.00 0.00 0.00 1.75 -
P/NAPS 0.99 1.07 1.29 0.96 0.81 0.94 0.95 2.77%

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