[GUOCO] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

YoY- 76.89%

Quarter Report

Q4 Results (30.6.2011).pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annual (Unaudited) Result
Revenue	236,554	263,257	116,328	141,480	160,521	82,011	120,127	11.95%
YoY %	-10.14%	126.31%	-17.78%	-11.86%	95.73%	-31.73%	-	-
Horiz. %	196.92%	219.15%	96.84%	117.78%	133.63%	68.27%	100.00%	-
PBT	172,141	52,378	28,988	27,694	10,371	-67,695	46,216	24.49%
YoY %	228.65%	80.69%	4.67%	167.03%	115.32%	-246.48%	-	-
Horiz. %	372.47%	113.33%	62.72%	59.92%	22.44%	-146.48%	100.00%	-
Tax	-15,718	-5,092	12	-1,863	322	-1,207	-3,139	30.78%
YoY %	-208.68%	-42,533.33%	100.64%	-678.57%	126.68%	61.55%	-	-
Horiz. %	500.73%	162.22%	-0.38%	59.35%	-10.26%	38.45%	100.00%	-
NP	156,423	47,286	29,000	25,831	10,693	-68,902	43,077	23.96%
YoY %	230.80%	63.06%	12.27%	141.57%	115.52%	-259.95%	-	-
Horiz. %	363.12%	109.77%	67.32%	59.96%	24.82%	-159.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,228	41,969	26,534	24,701	13,964	-66,045	41,243	24.43%
YoY %	265.10%	58.17%	7.42%	76.89%	121.14%	-260.14%	-	-
Horiz. %	371.52%	101.76%	64.34%	59.89%	33.86%	-160.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.13%	9.72%	-0.04%	6.73%	-3.10%	-	6.79%	-
YoY %	-6.07%	24,400.00%	-100.59%	317.10%	0.00%	-	-	-
Horiz. %	134.46%	143.15%	-0.59%	99.12%	-45.66%	-	100.00%	-
Total Cost	80,131	215,971	87,328	115,649	149,828	150,913	77,050	0.65%
YoY %	-62.90%	147.31%	-24.49%	-22.81%	-0.72%	95.86%	-	-
Horiz. %	104.00%	280.30%	113.34%	150.10%	194.46%	195.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	952,733	806,112	762,584	816,443	767,684	770,301	843,606	2.04%
YoY %	18.19%	5.71%	-6.60%	6.35%	-0.34%	-8.69%	-	-
Horiz. %	112.94%	95.56%	90.40%	96.78%	91.00%	91.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	13,399	13,387	13,401	13,395	13,426	13,396	13,390	0.01%
YoY %	0.09%	-0.10%	0.04%	-0.23%	0.22%	0.04%	-	-
Horiz. %	100.07%	99.98%	100.08%	100.04%	100.27%	100.04%	100.00%	-
Div Payout %	8.75%	31.90%	50.51%	54.23%	96.15%	0.00%	32.47%	-
YoY %	-72.57%	-36.84%	-6.86%	-43.60%	0.00%	0.00%	-	-
Horiz. %	26.95%	98.24%	155.56%	167.02%	296.12%	0.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	952,733	806,112	762,584	816,443	767,684	770,301	843,606	2.04%
YoY %	18.19%	5.71%	-6.60%	6.35%	-0.34%	-8.69%	-	-
Horiz. %	112.94%	95.56%	90.40%	96.78%	91.00%	91.31%	100.00%	-
NOSH	669,995	669,362	670,050	669,765	671,346	669,827	669,529	0.01%
YoY %	0.09%	-0.10%	0.04%	-0.24%	0.23%	0.04%	-	-
Horiz. %	100.07%	99.98%	100.08%	100.04%	100.27%	100.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	66.13%	17.96%	24.93%	18.26%	6.66%	-84.02%	35.86%	-
YoY %	268.21%	-27.96%	36.53%	174.17%	107.93%	-334.30%	-	-
Horiz. %	184.41%	50.08%	69.52%	50.92%	18.57%	-234.30%	100.00%	-
ROE	16.08%	5.21%	3.48%	3.03%	1.82%	-8.57%	4.89%	-
YoY %	208.64%	49.71%	14.85%	66.48%	121.24%	-275.26%	-	-
Horiz. %	328.83%	106.54%	71.17%	61.96%	37.22%	-175.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	35.31	39.33	17.36	21.12	23.91	12.24	17.94	11.94%
YoY %	-10.22%	126.56%	-17.80%	-11.67%	95.34%	-31.77%	-	-
Horiz. %	196.82%	219.23%	96.77%	117.73%	133.28%	68.23%	100.00%	-
EPS	22.87	6.27	3.96	3.69	2.08	-9.86	6.16	24.42%
YoY %	264.75%	58.33%	7.32%	77.40%	121.10%	-260.06%	-	-
Horiz. %	371.27%	101.79%	64.29%	59.90%	33.77%	-160.06%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	2.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.422	1.2043	1.1381	1.219	1.1435	1.15	1.26	2.03%
YoY %	18.08%	5.82%	-6.64%	6.60%	-0.57%	-8.73%	-	-
Horiz. %	112.86%	95.58%	90.33%	96.75%	90.75%	91.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 670,840
RPS	33.77	37.58	16.61	20.20	22.92	11.71	17.15	11.94%
YoY %	-10.14%	126.25%	-17.77%	-11.87%	95.73%	-31.72%	-	-
Horiz. %	196.91%	219.13%	96.85%	117.78%	133.64%	68.28%	100.00%	-
EPS	21.88	5.99	3.79	3.53	1.99	-9.43	5.89	24.43%
YoY %	265.28%	58.05%	7.37%	77.39%	121.10%	-260.10%	-	-
Horiz. %	371.48%	101.70%	64.35%	59.93%	33.79%	-160.10%	100.00%	-
DPS	1.91	1.91	1.91	1.91	1.92	1.91	1.91	0.00%
YoY %	0.00%	0.00%	0.00%	-0.52%	0.52%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.52%	100.00%	100.00%	-
NAPS	1.3602	1.1508	1.0887	1.1656	1.096	1.0997	1.2044	2.04%
YoY %	18.20%	5.70%	-6.60%	6.35%	-0.34%	-8.69%	-	-
Horiz. %	112.94%	95.55%	90.39%	96.78%	91.00%	91.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.15	1.19	0.81	1.11	0.94	1.07	1.35	-
P/RPS	3.26	3.03	4.67	5.25	3.93	8.74	7.52	-12.99%
YoY %	7.59%	-35.12%	-11.05%	33.59%	-55.03%	16.22%	-	-
Horiz. %	43.35%	40.29%	62.10%	69.81%	52.26%	116.22%	100.00%	-
P/EPS	5.03	18.98	20.45	30.10	45.19	-10.85	21.92	-21.74%
YoY %	-73.50%	-7.19%	-32.06%	-33.39%	516.50%	-149.50%	-	-
Horiz. %	22.95%	86.59%	93.29%	137.32%	206.16%	-49.50%	100.00%	-
EY	19.89	5.27	4.89	3.32	2.21	-9.21	4.56	27.80%
YoY %	277.42%	7.77%	47.29%	50.23%	124.00%	-301.97%	-	-
Horiz. %	436.18%	115.57%	107.24%	72.81%	48.46%	-201.97%	100.00%	-
DY	1.74	1.68	2.47	1.80	2.13	1.87	1.48	2.73%
YoY %	3.57%	-31.98%	37.22%	-15.49%	13.90%	26.35%	-	-
Horiz. %	117.57%	113.51%	166.89%	121.62%	143.92%	126.35%	100.00%	-
P/NAPS	0.81	0.99	0.71	0.91	0.82	0.93	1.07	-4.53%
YoY %	-18.18%	39.44%	-21.98%	10.98%	-11.83%	-13.08%	-	-
Horiz. %	75.70%	92.52%	66.36%	85.05%	76.64%	86.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	26/08/13	23/08/12	22/08/11	20/08/10	21/08/09	20/08/08	-
Price	1.84	1.14	0.79	0.83	0.92	1.21	1.20	-
P/RPS	5.21	2.90	4.55	3.93	3.85	9.88	6.69	-4.07%
YoY %	79.66%	-36.26%	15.78%	2.08%	-61.03%	47.68%	-	-
Horiz. %	77.88%	43.35%	68.01%	58.74%	57.55%	147.68%	100.00%	-
P/EPS	8.05	18.18	19.95	22.51	44.23	-12.27	19.48	-13.68%
YoY %	-55.72%	-8.87%	-11.37%	-49.11%	460.47%	-162.99%	-	-
Horiz. %	41.32%	93.33%	102.41%	115.55%	227.05%	-62.99%	100.00%	-
EY	12.43	5.50	5.01	4.44	2.26	-8.15	5.13	15.88%
YoY %	126.00%	9.78%	12.84%	96.46%	127.73%	-258.87%	-	-
Horiz. %	242.30%	107.21%	97.66%	86.55%	44.05%	-158.87%	100.00%	-
DY	1.09	1.75	2.53	2.41	2.17	1.65	1.67	-6.86%
YoY %	-37.71%	-30.83%	4.98%	11.06%	31.52%	-1.20%	-	-
Horiz. %	65.27%	104.79%	151.50%	144.31%	129.94%	98.80%	100.00%	-
P/NAPS	1.29	0.95	0.69	0.68	0.80	1.05	0.95	5.22%
YoY %	35.79%	37.68%	1.47%	-15.00%	-23.81%	10.53%	-	-
Horiz. %	135.79%	100.00%	72.63%	71.58%	84.21%	110.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos