[GUOCO] YoY Cumulative Quarter Result on 30-Jun-2013 [#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- 50.83%

YoY- 58.17%

Quarter Report

Q4 Results (2013).pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	315,077	195,563	236,554	263,257	116,328	141,480	160,521	11.88%
YoY %	61.11%	-17.33%	-10.14%	126.31%	-17.78%	-11.86%	-	-
Horiz. %	196.28%	121.83%	147.37%	164.00%	72.47%	88.14%	100.00%	-
PBT	139,972	112,233	172,141	52,378	28,988	27,694	10,371	54.24%
YoY %	24.72%	-34.80%	228.65%	80.69%	4.67%	167.03%	-	-
Horiz. %	1,349.65%	1,082.18%	1,659.83%	505.04%	279.51%	267.03%	100.00%	-
Tax	-21,276	81,024	-15,718	-5,092	12	-1,863	322	-
YoY %	-126.26%	615.49%	-208.68%	-42,533.33%	100.64%	-678.57%	-	-
Horiz. %	-6,607.45%	25,162.73%	-4,881.37%	-1,581.37%	3.73%	-578.57%	100.00%	-
NP	118,696	193,257	156,423	47,286	29,000	25,831	10,693	49.30%
YoY %	-38.58%	23.55%	230.80%	63.06%	12.27%	141.57%	-	-
Horiz. %	1,110.03%	1,807.32%	1,462.85%	442.21%	271.21%	241.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,040	188,866	153,228	41,969	26,534	24,701	13,964	41.86%
YoY %	-39.62%	23.26%	265.10%	58.17%	7.42%	76.89%	-	-
Horiz. %	816.67%	1,352.52%	1,097.31%	300.55%	190.02%	176.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	-72.19%	9.13%	9.72%	-0.04%	6.73%	-3.10%	-
YoY %	121.06%	-890.69%	-6.07%	24,400.00%	-100.59%	317.10%	-	-
Horiz. %	-490.32%	2,328.71%	-294.52%	-313.55%	1.29%	-217.10%	100.00%	-
Total Cost	196,381	2,306	80,131	215,971	87,328	115,649	149,828	4.60%
YoY %	8,416.09%	-97.12%	-62.90%	147.31%	-24.49%	-22.81%	-	-
Horiz. %	131.07%	1.54%	53.48%	144.15%	58.29%	77.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,153,609	1,122,413	952,733	806,112	762,584	816,443	767,684	7.01%
YoY %	2.78%	17.81%	18.19%	5.71%	-6.60%	6.35%	-	-
Horiz. %	150.27%	146.21%	124.10%	105.01%	99.34%	106.35%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	12,634	13,394	13,399	13,387	13,401	13,395	13,426	-1.00%
YoY %	-5.67%	-0.04%	0.09%	-0.10%	0.04%	-0.23%	-	-
Horiz. %	94.10%	99.76%	99.80%	99.71%	99.81%	99.77%	100.00%	-
Div Payout %	11.08%	7.09%	8.75%	31.90%	50.51%	54.23%	96.15%	-
YoY %	56.28%	-18.97%	-72.57%	-36.84%	-6.86%	-43.60%	-	-
Horiz. %	11.52%	7.37%	9.10%	33.18%	52.53%	56.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,153,609	1,122,413	952,733	806,112	762,584	816,443	767,684	7.01%
YoY %	2.78%	17.81%	18.19%	5.71%	-6.60%	6.35%	-	-
Horiz. %	150.27%	146.21%	124.10%	105.01%	99.34%	106.35%	100.00%	-
NOSH	631,734	669,737	669,995	669,362	670,050	669,765	671,346	-1.00%
YoY %	-5.67%	-0.04%	0.09%	-0.10%	0.04%	-0.24%	-	-
Horiz. %	94.10%	99.76%	99.80%	99.70%	99.81%	99.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	37.67%	98.82%	66.13%	17.96%	24.93%	18.26%	6.66%	-
YoY %	-61.88%	49.43%	268.21%	-27.96%	36.53%	174.17%	-	-
Horiz. %	565.62%	1,483.78%	992.94%	269.67%	374.32%	274.17%	100.00%	-
ROE	9.89%	16.83%	16.08%	5.21%	3.48%	3.03%	1.82%	-
YoY %	-41.24%	4.66%	208.64%	49.71%	14.85%	66.48%	-	-
Horiz. %	543.41%	924.73%	883.52%	286.26%	191.21%	166.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	49.87	29.20	35.31	39.33	17.36	21.12	23.91	13.02%
YoY %	70.79%	-17.30%	-10.22%	126.56%	-17.80%	-11.67%	-	-
Horiz. %	208.57%	122.12%	147.68%	164.49%	72.61%	88.33%	100.00%	-
EPS	17.02	13.73	22.87	6.27	3.96	3.69	2.08	41.90%
YoY %	23.96%	-39.97%	264.75%	58.33%	7.32%	77.40%	-	-
Horiz. %	818.27%	660.10%	1,099.52%	301.44%	190.38%	177.40%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
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	1.6759	1.422	1.2043	1.1381	1.219	1.1435	8.10%
YoY %	8.96%	17.86%	18.08%	5.82%	-6.64%	6.60%	-	-
Horiz. %	159.69%	146.56%	124.36%	105.32%	99.53%	106.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 670,331
RPS	44.98	27.92	33.77	37.58	16.61	20.20	22.92	11.88%
YoY %	61.10%	-17.32%	-10.14%	126.25%	-17.77%	-11.87%	-	-
Horiz. %	196.25%	121.82%	147.34%	163.96%	72.47%	88.13%	100.00%	-
EPS	16.28	26.96	21.88	5.99	3.79	3.53	1.99	41.90%
YoY %	-39.61%	23.22%	265.28%	58.05%	7.37%	77.39%	-	-
Horiz. %	818.09%	1,354.77%	1,099.50%	301.01%	190.45%	177.39%	100.00%	-
DPS	1.80	1.91	1.91	1.91	1.91	1.91	1.92	-1.06%
YoY %	-5.76%	0.00%	0.00%	0.00%	0.00%	-0.52%	-	-
Horiz. %	93.75%	99.48%	99.48%	99.48%	99.48%	99.48%	100.00%	-
NAPS	1.6469	1.6024	1.3602	1.1508	1.0887	1.1656	1.096	7.01%
YoY %	2.78%	17.81%	18.20%	5.70%	-6.60%	6.35%	-	-
Horiz. %	150.26%	146.20%	124.11%	105.00%	99.33%	106.35%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.25	1.27	1.15	1.19	0.81	1.11	0.94	-
P/RPS	2.51	4.35	3.26	3.03	4.67	5.25	3.93	-7.19%
YoY %	-42.30%	33.44%	7.59%	-35.12%	-11.05%	33.59%	-	-
Horiz. %	63.87%	110.69%	82.95%	77.10%	118.83%	133.59%	100.00%	-
P/EPS	6.92	4.50	5.03	18.98	20.45	30.10	45.19	-26.83%
YoY %	53.78%	-10.54%	-73.50%	-7.19%	-32.06%	-33.39%	-	-
Horiz. %	15.31%	9.96%	11.13%	42.00%	45.25%	66.61%	100.00%	-
EY	14.44	22.20	19.89	5.27	4.89	3.32	2.21	36.69%
YoY %	-34.95%	11.61%	277.42%	7.77%	47.29%	50.23%	-	-
Horiz. %	653.39%	1,004.52%	900.00%	238.46%	221.27%	150.23%	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	0.76	0.81	0.99	0.71	0.91	0.82	-3.06%
YoY %	-10.53%	-6.17%	-18.18%	39.44%	-21.98%	10.98%	-	-
Horiz. %	82.93%	92.68%	98.78%	120.73%	86.59%	110.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	25/08/15	25/08/14	26/08/13	23/08/12	22/08/11	20/08/10	-
Price	1.21	1.03	1.84	1.14	0.79	0.83	0.92	-
P/RPS	2.43	3.53	5.21	2.90	4.55	3.93	3.85	-7.37%
YoY %	-31.16%	-32.25%	79.66%	-36.26%	15.78%	2.08%	-	-
Horiz. %	63.12%	91.69%	135.32%	75.32%	118.18%	102.08%	100.00%	-
P/EPS	6.70	3.65	8.05	18.18	19.95	22.51	44.23	-26.96%
YoY %	83.56%	-54.66%	-55.72%	-8.87%	-11.37%	-49.11%	-	-
Horiz. %	15.15%	8.25%	18.20%	41.10%	45.11%	50.89%	100.00%	-
EY	14.92	27.38	12.43	5.50	5.01	4.44	2.26	36.92%
YoY %	-45.51%	120.27%	126.00%	9.78%	12.84%	96.46%	-	-
Horiz. %	660.18%	1,211.50%	550.00%	243.36%	221.68%	196.46%	100.00%	-
DY	1.65	1.94	1.09	1.75	2.53	2.41	2.17	-4.45%
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	0.61	1.29	0.95	0.69	0.68	0.80	-3.15%
YoY %	8.20%	-52.71%	35.79%	37.68%	1.47%	-15.00%	-	-
Horiz. %	82.50%	76.25%	161.25%	118.75%	86.25%	85.00%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

ADX

10 Mins

BUY

2024-07-03 16:50:00

ADX

5 Mins

BUY

2024-07-03 16:20:00

EMA 5

10 Mins

SELL

2024-07-03 16:20:00

ADX

10 Mins

SELL

2024-07-03 16:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

949

PTRANS

PERAK TRANSIT BERHAD

945

MPI

MALAYSIAN PACIFIC INDUSTRIES

938

HLIND

HONG LEONG INDUSTRIES BHD

895

YTLPOWR

YTL POWER INTERNATIONAL BHD

829

JCY

JCY INTERNATIONAL BERHAD

811

GENTING

GENTING BHD

704

PBBANK

PUBLIC BANK BHD

560

NOTION

NOTION VTEC BHD

552

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More