[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 94.77%
YoY- 32.41%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,501 236,554 178,586 120,146 61,043 263,257 188,464 -71.58%
PBT 4,446 172,141 52,780 33,644 17,454 52,378 33,976 -74.19%
Tax -943 -15,718 -9,411 -5,776 -3,469 -5,092 -2,203 -43.17%
NP 3,503 156,423 43,369 27,868 13,985 47,286 31,773 -76.97%
-
NP to SH 2,780 153,228 40,908 25,201 12,939 41,969 27,825 -78.43%
-
Tax Rate 21.21% 9.13% 17.83% 17.17% 19.88% 9.72% 6.48% -
Total Cost 24,998 80,131 135,217 92,278 47,058 215,971 156,691 -70.55%
-
Net Worth 940,632 952,733 838,647 822,651 820,319 806,112 787,145 12.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 13,399 - - - 13,387 - -
Div Payout % - 8.75% - - - 31.90% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 940,632 952,733 838,647 822,651 820,319 806,112 787,145 12.59%
NOSH 661,904 669,995 669,525 670,239 670,414 669,362 670,481 -0.85%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.29% 66.13% 24.28% 23.20% 22.91% 17.96% 16.86% -
ROE 0.30% 16.08% 4.88% 3.06% 1.58% 5.21% 3.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.31 35.31 26.67 17.93 9.11 39.33 28.11 -71.32%
EPS 0.42 22.87 6.11 3.76 1.93 6.27 4.15 -78.25%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.4211 1.422 1.2526 1.2274 1.2236 1.2043 1.174 13.56%
Adjusted Per Share Value based on latest NOSH - 670,054
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.07 33.77 25.50 17.15 8.71 37.58 26.91 -71.58%
EPS 0.40 21.88 5.84 3.60 1.85 5.99 3.97 -78.31%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.3429 1.3602 1.1973 1.1744 1.1711 1.1508 1.1238 12.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.81 1.15 1.08 1.00 1.11 1.19 0.92 -
P/RPS 42.04 3.26 4.05 5.58 12.19 3.03 3.27 447.94%
P/EPS 430.95 5.03 17.68 26.60 57.51 18.98 22.17 621.64%
EY 0.23 19.89 5.66 3.76 1.74 5.27 4.51 -86.22%
DY 0.00 1.74 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 1.27 0.81 0.86 0.81 0.91 0.99 0.78 38.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/10/14 25/08/14 21/04/14 21/01/14 21/10/13 26/08/13 16/04/13 -
Price 1.52 1.84 1.20 1.00 1.15 1.14 1.10 -
P/RPS 35.30 5.21 4.50 5.58 12.63 2.90 3.91 332.99%
P/EPS 361.90 8.05 19.64 26.60 59.59 18.18 26.51 470.28%
EY 0.28 12.43 5.09 3.76 1.68 5.50 3.77 -82.30%
DY 0.00 1.09 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 1.07 1.29 0.96 0.81 0.94 0.95 0.94 9.01%

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