[GUOCO] YoY Annualized 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- 13.12%
YoY- 58.17%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 315,077 195,563 236,554 263,257 116,328 141,480 160,521 11.88%
PBT 139,972 112,233 172,141 52,378 28,988 27,694 10,371 54.24%
Tax -21,276 81,024 -15,718 -5,092 12 -1,863 322 -
NP 118,696 193,257 156,423 47,286 29,000 25,831 10,693 49.30%
-
NP to SH 114,040 188,866 153,228 41,969 26,534 24,701 13,964 41.86%
-
Tax Rate 15.20% -72.19% 9.13% 9.72% -0.04% 6.73% -3.10% -
Total Cost 196,381 2,306 80,131 215,971 87,328 115,649 149,828 4.60%
-
Net Worth 1,153,609 1,122,413 952,733 806,112 762,584 816,443 767,684 7.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,634 13,394 13,399 13,387 13,401 13,395 13,426 -1.00%
Div Payout % 11.08% 7.09% 8.75% 31.90% 50.51% 54.23% 96.15% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,153,609 1,122,413 952,733 806,112 762,584 816,443 767,684 7.01%
NOSH 631,734 669,737 669,995 669,362 670,050 669,765 671,346 -1.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 37.67% 98.82% 66.13% 17.96% 24.93% 18.26% 6.66% -
ROE 9.89% 16.83% 16.08% 5.21% 3.48% 3.03% 1.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.87 29.20 35.31 39.33 17.36 21.12 23.91 13.02%
EPS 17.02 13.73 22.87 6.27 3.96 3.69 2.08 41.90%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.8261 1.6759 1.422 1.2043 1.1381 1.219 1.1435 8.10%
Adjusted Per Share Value based on latest NOSH - 670,331
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.98 27.92 33.77 37.58 16.61 20.20 22.92 11.88%
EPS 16.28 26.96 21.88 5.99 3.79 3.53 1.99 41.90%
DPS 1.80 1.91 1.91 1.91 1.91 1.91 1.92 -1.06%
NAPS 1.6469 1.6024 1.3602 1.1508 1.0887 1.1656 1.096 7.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.25 1.27 1.15 1.19 0.81 1.11 0.94 -
P/RPS 2.51 4.35 3.26 3.03 4.67 5.25 3.93 -7.19%
P/EPS 6.92 4.50 5.03 18.98 20.45 30.10 45.19 -26.83%
EY 14.44 22.20 19.89 5.27 4.89 3.32 2.21 36.69%
DY 1.60 1.57 1.74 1.68 2.47 1.80 2.13 -4.65%
P/NAPS 0.68 0.76 0.81 0.99 0.71 0.91 0.82 -3.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 25/08/14 26/08/13 23/08/12 22/08/11 20/08/10 -
Price 1.21 1.03 1.84 1.14 0.79 0.83 0.92 -
P/RPS 2.43 3.53 5.21 2.90 4.55 3.93 3.85 -7.37%
P/EPS 6.70 3.65 8.05 18.18 19.95 22.51 44.23 -26.96%
EY 14.92 27.38 12.43 5.50 5.01 4.44 2.26 36.92%
DY 1.65 1.94 1.09 1.75 2.53 2.41 2.17 -4.45%
P/NAPS 0.66 0.61 1.29 0.95 0.69 0.68 0.80 -3.15%

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