[GUOCO] QoQ Cumulative 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- 388.0%
YoY- 3784.08%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,043 263,257 188,464 82,436 37,990 116,328 77,301 -14.55%
PBT 17,454 52,378 33,976 23,345 4,949 28,988 326 1317.09%
Tax -3,469 -5,092 -2,203 -1,619 -506 12 -575 231.04%
NP 13,985 47,286 31,773 21,726 4,443 29,000 -249 -
-
NP to SH 12,939 41,969 27,825 19,032 3,900 26,534 -1,815 -
-
Tax Rate 19.88% 9.72% 6.48% 6.94% 10.22% -0.04% 176.38% -
Total Cost 47,058 215,971 156,691 60,710 33,547 87,328 77,550 -28.30%
-
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 1.58% 5.21% 3.53% 2.44% 0.50% 3.48% -0.24% -
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 9.11 39.33 28.11 12.30 5.65 17.36 11.67 -15.20%
EPS 1.93 6.27 4.15 2.84 0.58 3.96 -0.27 -
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 8.71 37.58 26.91 11.77 5.42 16.61 11.04 -14.60%
EPS 1.85 5.99 3.97 2.72 0.56 3.79 -0.26 -
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 12.19 3.03 3.27 6.34 13.81 4.67 7.11 43.20%
P/EPS 57.51 18.98 22.17 27.46 134.48 20.45 -303.00 -
EY 1.74 5.27 4.51 3.64 0.74 4.89 -0.33 -
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 12.63 2.90 3.91 6.67 14.16 4.55 7.11 46.62%
P/EPS 59.59 18.18 26.51 28.87 137.93 19.95 -303.00 -
EY 1.68 5.50 3.77 3.46 0.72 5.01 -0.33 -
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