[GUOCO] QoQ 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 244,172 263,257 251,285 164,872 151,960 116,328 103,068 77.61%
PBT 69,816 52,378 45,301 46,690 19,796 28,988 434 2848.72%
Tax -13,876 -5,092 -2,937 -3,238 -2,024 12 -766 588.53%
NP 55,940 47,286 42,364 43,452 17,772 29,000 -332 -
-
NP to SH 51,756 41,969 37,100 38,064 15,600 26,534 -2,420 -
-
Tax Rate 19.88% 9.72% 6.48% 6.94% 10.22% -0.04% 176.50% -
Total Cost 188,232 215,971 208,921 121,420 134,188 87,328 103,400 49.03%
-
Net Worth 820,319 806,112 787,145 779,373 773,679 762,584 749,312 6.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 13,387 - - - 13,401 - -
Div Payout % - 31.90% - - - 50.51% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 820,319 806,112 787,145 779,373 773,679 762,584 749,312 6.21%
NOSH 670,414 669,362 670,481 670,140 672,413 670,050 662,580 0.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.91% 17.96% 16.86% 26.35% 11.70% 24.93% -0.32% -
ROE 6.31% 5.21% 4.71% 4.88% 2.02% 3.48% -0.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.42 39.33 37.48 24.60 22.60 17.36 15.56 76.19%
EPS 7.72 6.27 5.53 5.68 2.32 3.96 -0.36 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2236 1.2043 1.174 1.163 1.1506 1.1381 1.1309 5.38%
Adjusted Per Share Value based on latest NOSH - 669,557
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.86 37.58 35.87 23.54 21.69 16.61 14.71 77.65%
EPS 7.39 5.99 5.30 5.43 2.23 3.79 -0.35 -
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.1711 1.1508 1.1238 1.1127 1.1045 1.0887 1.0697 6.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.11 1.19 0.92 0.78 0.78 0.81 0.83 -
P/RPS 3.05 3.03 2.45 3.17 3.45 4.67 5.34 -31.13%
P/EPS 14.38 18.98 16.63 13.73 33.62 20.45 -227.25 -
EY 6.95 5.27 6.01 7.28 2.97 4.89 -0.44 -
DY 0.00 1.68 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 0.91 0.99 0.78 0.67 0.68 0.71 0.73 15.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/10/13 26/08/13 16/04/13 23/01/13 10/10/12 23/08/12 18/04/12 -
Price 1.15 1.14 1.10 0.82 0.80 0.79 0.83 -
P/RPS 3.16 2.90 2.94 3.33 3.54 4.55 5.34 -29.49%
P/EPS 14.90 18.18 19.88 14.44 34.48 19.95 -227.25 -
EY 6.71 5.50 5.03 6.93 2.90 5.01 -0.44 -
DY 0.00 1.75 0.00 0.00 0.00 2.53 0.00 -
P/NAPS 0.94 0.95 0.94 0.71 0.70 0.69 0.73 18.34%

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