[GUOCO] QoQ 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
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 178,586 120,146 61,043 263,257 188,464 82,436 37,990 180.88%
PBT 52,780 33,644 17,454 52,378 33,976 23,345 4,949 385.20%
Tax -9,411 -5,776 -3,469 -5,092 -2,203 -1,619 -506 603.22%
NP 43,369 27,868 13,985 47,286 31,773 21,726 4,443 357.37%
-
NP to SH 40,908 25,201 12,939 41,969 27,825 19,032 3,900 379.86%
-
Tax Rate 17.83% 17.17% 19.88% 9.72% 6.48% 6.94% 10.22% -
Total Cost 135,217 92,278 47,058 215,971 156,691 60,710 33,547 153.48%
-
Net Worth 838,647 822,651 820,319 806,112 787,145 779,373 773,679 5.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 13,387 - - - -
Div Payout % - - - 31.90% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 838,647 822,651 820,319 806,112 787,145 779,373 773,679 5.52%
NOSH 669,525 670,239 670,414 669,362 670,481 670,140 672,413 -0.28%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.28% 23.20% 22.91% 17.96% 16.86% 26.35% 11.70% -
ROE 4.88% 3.06% 1.58% 5.21% 3.53% 2.44% 0.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.67 17.93 9.11 39.33 28.11 12.30 5.65 181.66%
EPS 6.11 3.76 1.93 6.27 4.15 2.84 0.58 381.24%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.2526 1.2274 1.2236 1.2043 1.174 1.163 1.1506 5.83%
Adjusted Per Share Value based on latest NOSH - 670,331
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.50 17.15 8.71 37.58 26.91 11.77 5.42 181.04%
EPS 5.84 3.60 1.85 5.99 3.97 2.72 0.56 378.01%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 1.1973 1.1744 1.1711 1.1508 1.1238 1.1127 1.1045 5.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.08 1.00 1.11 1.19 0.92 0.78 0.78 -
P/RPS 4.05 5.58 12.19 3.03 3.27 6.34 13.81 -55.89%
P/EPS 17.68 26.60 57.51 18.98 22.17 27.46 134.48 -74.17%
EY 5.66 3.76 1.74 5.27 4.51 3.64 0.74 288.68%
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.91 0.99 0.78 0.67 0.68 16.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/04/14 21/01/14 21/10/13 26/08/13 16/04/13 23/01/13 10/10/12 -
Price 1.20 1.00 1.15 1.14 1.10 0.82 0.80 -
P/RPS 4.50 5.58 12.63 2.90 3.91 6.67 14.16 -53.46%
P/EPS 19.64 26.60 59.59 18.18 26.51 28.87 137.93 -72.76%
EY 5.09 3.76 1.68 5.50 3.77 3.46 0.72 268.78%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.94 0.95 0.94 0.71 0.70 23.46%

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