[GUOCO] QoQ TTM 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- -5.63%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 204,012 236,554 253,379 300,967 286,310 263,257 227,491 -6.99%
PBT 159,133 172,141 71,182 62,677 64,883 52,378 62,638 86.08%
Tax -13,192 -15,718 -12,300 -9,249 -8,055 -5,092 -1,616 304.90%
NP 145,941 156,423 58,882 53,428 56,828 47,286 61,022 78.74%
-
NP to SH 143,069 153,228 55,052 48,138 51,008 41,969 56,174 86.39%
-
Tax Rate 8.29% 9.13% 17.28% 14.76% 12.41% 9.72% 2.58% -
Total Cost 58,071 80,131 194,497 247,539 229,482 215,971 166,469 -50.41%
-
Net Worth 940,632 952,409 837,216 822,425 820,319 807,280 788,013 12.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,395 13,395 13,406 13,406 13,406 13,406 13,403 -0.03%
Div Payout % 9.36% 8.74% 24.35% 27.85% 26.28% 31.94% 23.86% -
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 940,632 952,409 837,216 822,425 820,319 807,280 788,013 12.51%
NOSH 661,904 669,767 668,383 670,054 670,414 670,331 671,221 -0.92%
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 71.54% 66.13% 23.24% 17.75% 19.85% 17.96% 26.82% -
ROE 15.21% 16.09% 6.58% 5.85% 6.22% 5.20% 7.13% -
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 30.82 35.32 37.91 44.92 42.71 39.27 33.89 -6.12%
EPS 21.61 22.88 8.24 7.18 7.61 6.26 8.37 88.09%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 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 29.13 33.77 36.17 42.97 40.87 37.58 32.48 -6.99%
EPS 20.43 21.88 7.86 6.87 7.28 5.99 8.02 86.41%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 1.3429 1.3597 1.1952 1.1741 1.1711 1.1525 1.125 12.51%
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 5.87 3.26 2.85 2.23 2.60 3.03 2.71 67.33%
P/EPS 8.37 5.03 13.11 13.92 14.59 19.01 10.99 -16.58%
EY 11.94 19.89 7.63 7.18 6.85 5.26 9.10 19.83%
DY 1.10 1.74 1.85 2.00 1.80 1.68 2.17 -36.39%
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 4.93 5.21 3.17 2.23 2.69 2.90 3.25 31.98%
P/EPS 7.03 8.04 14.57 13.92 15.11 18.21 13.14 -34.07%
EY 14.22 12.43 6.86 7.18 6.62 5.49 7.61 51.65%
DY 1.32 1.09 1.67 2.00 1.74 1.75 1.82 -19.26%
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