[GUOCO] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 144.0%
YoY- 3784.08%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 213,624 167,610 240,292 164,872 110,670 120,670 176,152 3.26%
PBT 36,144 24,958 67,288 46,690 2,202 3,442 18,260 12.04%
Tax -3,924 -9,250 -11,552 -3,238 842 1,020 -5,614 -5.79%
NP 32,220 15,708 55,736 43,452 3,044 4,462 12,646 16.85%
-
NP to SH 27,706 11,596 50,402 38,064 980 2,534 16,278 9.26%
-
Tax Rate 10.86% 37.06% 17.17% 6.94% -38.24% -29.63% 30.74% -
Total Cost 181,404 151,902 184,556 121,420 107,626 116,208 163,506 1.74%
-
Net Worth 1,121,557 935,543 822,651 779,373 627,999 755,332 763,720 6.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,121,557 935,543 822,651 779,373 627,999 755,332 763,720 6.61%
NOSH 669,227 666,436 670,239 670,140 627,999 666,842 672,644 -0.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.08% 9.37% 23.20% 26.35% 2.75% 3.70% 7.18% -
ROE 2.47% 1.24% 6.13% 4.88% 0.16% 0.34% 2.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.92 25.15 35.85 24.60 17.62 18.10 26.19 3.35%
EPS 4.14 1.74 7.52 5.68 0.14 0.38 2.42 9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6759 1.4038 1.2274 1.163 1.00 1.1327 1.1354 6.70%
Adjusted Per Share Value based on latest NOSH - 669,557
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.50 23.93 34.30 23.54 15.80 17.23 25.15 3.26%
EPS 3.96 1.66 7.20 5.43 0.14 0.36 2.32 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6012 1.3356 1.1744 1.1127 0.8966 1.0783 1.0903 6.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.33 1.24 1.00 0.78 0.83 1.25 0.93 -
P/RPS 4.17 4.93 2.79 3.17 4.71 6.91 3.55 2.71%
P/EPS 32.13 71.26 13.30 13.73 531.88 328.95 38.43 -2.93%
EY 3.11 1.40 7.52 7.28 0.19 0.30 2.60 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.81 0.67 0.83 1.10 0.82 -0.61%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/01/16 22/01/15 21/01/14 23/01/13 18/01/12 19/01/11 20/01/10 -
Price 1.11 1.39 1.00 0.82 0.88 1.52 1.08 -
P/RPS 3.48 5.53 2.79 3.33 4.99 8.40 4.12 -2.77%
P/EPS 26.81 79.89 13.30 14.44 563.92 400.00 44.63 -8.13%
EY 3.73 1.25 7.52 6.93 0.18 0.25 2.24 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.99 0.81 0.71 0.88 1.34 0.95 -5.88%

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