[GUOCO] YoY TTM 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- -25.29%
YoY- 58.17%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 315,077 195,563 236,554 263,257 116,328 142,295 160,521 11.88%
PBT 139,972 109,889 172,141 52,378 28,988 25,966 10,384 54.20%
Tax -21,276 83,368 -15,718 -5,092 12 -1,432 322 -
NP 118,696 193,257 156,423 47,286 29,000 24,534 10,706 49.27%
-
NP to SH 114,040 188,866 153,228 41,969 26,534 23,404 13,977 41.84%
-
Tax Rate 15.20% -75.87% 9.13% 9.72% -0.04% 5.51% -3.10% -
Total Cost 196,381 2,306 80,131 215,971 87,328 117,761 149,815 4.60%
-
Net Worth 1,156,109 669,683 952,409 807,280 762,742 670,840 767,348 7.06%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,662 13,393 13,395 13,406 13,403 13,416 13,421 -0.96%
Div Payout % 11.10% 7.09% 8.74% 31.94% 50.52% 57.33% 96.02% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,156,109 669,683 952,409 807,280 762,742 670,840 767,348 7.06%
NOSH 633,103 669,683 669,767 670,331 670,189 670,840 671,052 -0.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 37.67% 98.82% 66.13% 17.96% 24.93% 17.24% 6.67% -
ROE 9.86% 28.20% 16.09% 5.20% 3.48% 3.49% 1.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.77 29.20 35.32 39.27 17.36 21.21 23.92 12.97%
EPS 18.01 28.20 22.88 6.26 3.96 3.49 2.08 43.25%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.8261 1.00 1.422 1.2043 1.1381 1.00 1.1435 8.10%
Adjusted Per Share Value based on latest NOSH - 670,331
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.98 27.92 33.77 37.58 16.61 20.31 22.92 11.88%
EPS 16.28 26.96 21.88 5.99 3.79 3.34 2.00 41.78%
DPS 1.81 1.91 1.91 1.91 1.91 1.92 1.92 -0.97%
NAPS 1.6505 0.9561 1.3597 1.1525 1.0889 0.9577 1.0955 7.06%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 5.23 3.93 -7.19%
P/EPS 6.94 4.50 5.03 19.01 20.46 31.82 45.13 -26.78%
EY 14.41 22.21 19.89 5.26 4.89 3.14 2.22 36.54%
DY 1.60 1.57 1.74 1.68 2.47 1.80 2.13 -4.65%
P/NAPS 0.68 1.27 0.81 0.99 0.71 1.11 0.82 -3.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 3.91 3.85 -7.37%
P/EPS 6.72 3.65 8.04 18.21 19.95 23.79 44.17 -26.91%
EY 14.89 27.38 12.43 5.49 5.01 4.20 2.26 36.87%
DY 1.65 1.94 1.09 1.75 2.53 2.41 2.17 -4.45%
P/NAPS 0.66 1.03 1.29 0.95 0.69 0.83 0.80 -3.15%

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