[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

Q4 Results (2013).pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	315,077	195,563	236,554	263,257	116,328	141,480	160,521	11.88%
YoY %	61.11%	-17.33%	-10.14%	126.31%	-17.78%	-11.86%	-	-
Horiz. %	196.28%	121.83%	147.37%	164.00%	72.47%	88.14%	100.00%	-
PBT	139,972	112,233	172,141	52,378	28,988	27,694	10,371	54.24%
YoY %	24.72%	-34.80%	228.65%	80.69%	4.67%	167.03%	-	-
Horiz. %	1,349.65%	1,082.18%	1,659.83%	505.04%	279.51%	267.03%	100.00%	-
Tax	-21,276	81,024	-15,718	-5,092	12	-1,863	322	-
YoY %	-126.26%	615.49%	-208.68%	-42,533.33%	100.64%	-678.57%	-	-
Horiz. %	-6,607.45%	25,162.73%	-4,881.37%	-1,581.37%	3.73%	-578.57%	100.00%	-
NP	118,696	193,257	156,423	47,286	29,000	25,831	10,693	49.30%
YoY %	-38.58%	23.55%	230.80%	63.06%	12.27%	141.57%	-	-
Horiz. %	1,110.03%	1,807.32%	1,462.85%	442.21%	271.21%	241.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,040	188,866	153,228	41,969	26,534	24,701	13,964	41.86%
YoY %	-39.62%	23.26%	265.10%	58.17%	7.42%	76.89%	-	-
Horiz. %	816.67%	1,352.52%	1,097.31%	300.55%	190.02%	176.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	-72.19%	9.13%	9.72%	-0.04%	6.73%	-3.10%	-
YoY %	121.06%	-890.69%	-6.07%	24,400.00%	-100.59%	317.10%	-	-
Horiz. %	-490.32%	2,328.71%	-294.52%	-313.55%	1.29%	-217.10%	100.00%	-
Total Cost	196,381	2,306	80,131	215,971	87,328	115,649	149,828	4.60%
YoY %	8,416.09%	-97.12%	-62.90%	147.31%	-24.49%	-22.81%	-	-
Horiz. %	131.07%	1.54%	53.48%	144.15%	58.29%	77.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,153,609	1,122,413	952,733	806,112	762,584	816,443	767,684	7.01%
YoY %	2.78%	17.81%	18.19%	5.71%	-6.60%	6.35%	-	-
Horiz. %	150.27%	146.21%	124.10%	105.01%	99.34%	106.35%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	12,634	13,394	13,399	13,387	13,401	13,395	13,426	-1.00%
YoY %	-5.67%	-0.04%	0.09%	-0.10%	0.04%	-0.23%	-	-
Horiz. %	94.10%	99.76%	99.80%	99.71%	99.81%	99.77%	100.00%	-
Div Payout %	11.08%	7.09%	8.75%	31.90%	50.51%	54.23%	96.15%	-
YoY %	56.28%	-18.97%	-72.57%	-36.84%	-6.86%	-43.60%	-	-
Horiz. %	11.52%	7.37%	9.10%	33.18%	52.53%	56.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,153,609	1,122,413	952,733	806,112	762,584	816,443	767,684	7.01%
YoY %	2.78%	17.81%	18.19%	5.71%	-6.60%	6.35%	-	-
Horiz. %	150.27%	146.21%	124.10%	105.01%	99.34%	106.35%	100.00%	-
NOSH	631,734	669,737	669,995	669,362	670,050	669,765	671,346	-1.00%
YoY %	-5.67%	-0.04%	0.09%	-0.10%	0.04%	-0.24%	-	-
Horiz. %	94.10%	99.76%	99.80%	99.70%	99.81%	99.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	37.67%	98.82%	66.13%	17.96%	24.93%	18.26%	6.66%	-
YoY %	-61.88%	49.43%	268.21%	-27.96%	36.53%	174.17%	-	-
Horiz. %	565.62%	1,483.78%	992.94%	269.67%	374.32%	274.17%	100.00%	-
ROE	9.89%	16.83%	16.08%	5.21%	3.48%	3.03%	1.82%	-
YoY %	-41.24%	4.66%	208.64%	49.71%	14.85%	66.48%	-	-
Horiz. %	543.41%	924.73%	883.52%	286.26%	191.21%	166.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	49.87	29.20	35.31	39.33	17.36	21.12	23.91	13.02%
YoY %	70.79%	-17.30%	-10.22%	126.56%	-17.80%	-11.67%	-	-
Horiz. %	208.57%	122.12%	147.68%	164.49%	72.61%	88.33%	100.00%	-
EPS	17.02	13.73	22.87	6.27	3.96	3.69	2.08	41.90%
YoY %	23.96%	-39.97%	264.75%	58.33%	7.32%	77.40%	-	-
Horiz. %	818.27%	660.10%	1,099.52%	301.44%	190.38%	177.40%	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	1.8261	1.6759	1.422	1.2043	1.1381	1.219	1.1435	8.10%
YoY %	8.96%	17.86%	18.08%	5.82%	-6.64%	6.60%	-	-
Horiz. %	159.69%	146.56%	124.36%	105.32%	99.53%	106.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 670,331
RPS	44.98	27.92	33.77	37.58	16.61	20.20	22.92	11.88%
YoY %	61.10%	-17.32%	-10.14%	126.25%	-17.77%	-11.87%	-	-
Horiz. %	196.25%	121.82%	147.34%	163.96%	72.47%	88.13%	100.00%	-
EPS	16.28	26.96	21.88	5.99	3.79	3.53	1.99	41.90%
YoY %	-39.61%	23.22%	265.28%	58.05%	7.37%	77.39%	-	-
Horiz. %	818.09%	1,354.77%	1,099.50%	301.01%	190.45%	177.39%	100.00%	-
DPS	1.80	1.91	1.91	1.91	1.91	1.91	1.92	-1.06%
YoY %	-5.76%	0.00%	0.00%	0.00%	0.00%	-0.52%	-	-
Horiz. %	93.75%	99.48%	99.48%	99.48%	99.48%	99.48%	100.00%	-
NAPS	1.6469	1.6024	1.3602	1.1508	1.0887	1.1656	1.096	7.01%
YoY %	2.78%	17.81%	18.20%	5.70%	-6.60%	6.35%	-	-
Horiz. %	150.26%	146.20%	124.11%	105.00%	99.33%	106.35%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-42.30%	33.44%	7.59%	-35.12%	-11.05%	33.59%	-	-
Horiz. %	63.87%	110.69%	82.95%	77.10%	118.83%	133.59%	100.00%	-
P/EPS	6.92	4.50	5.03	18.98	20.45	30.10	45.19	-26.83%
YoY %	53.78%	-10.54%	-73.50%	-7.19%	-32.06%	-33.39%	-	-
Horiz. %	15.31%	9.96%	11.13%	42.00%	45.25%	66.61%	100.00%	-
EY	14.44	22.20	19.89	5.27	4.89	3.32	2.21	36.69%
YoY %	-34.95%	11.61%	277.42%	7.77%	47.29%	50.23%	-	-
Horiz. %	653.39%	1,004.52%	900.00%	238.46%	221.27%	150.23%	100.00%	-
DY	1.60	1.57	1.74	1.68	2.47	1.80	2.13	-4.65%
YoY %	1.91%	-9.77%	3.57%	-31.98%	37.22%	-15.49%	-	-
Horiz. %	75.12%	73.71%	81.69%	78.87%	115.96%	84.51%	100.00%	-
P/NAPS	0.68	0.76	0.81	0.99	0.71	0.91	0.82	-3.06%
YoY %	-10.53%	-6.17%	-18.18%	39.44%	-21.98%	10.98%	-	-
Horiz. %	82.93%	92.68%	98.78%	120.73%	86.59%	110.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-31.16%	-32.25%	79.66%	-36.26%	15.78%	2.08%	-	-
Horiz. %	63.12%	91.69%	135.32%	75.32%	118.18%	102.08%	100.00%	-
P/EPS	6.70	3.65	8.05	18.18	19.95	22.51	44.23	-26.96%
YoY %	83.56%	-54.66%	-55.72%	-8.87%	-11.37%	-49.11%	-	-
Horiz. %	15.15%	8.25%	18.20%	41.10%	45.11%	50.89%	100.00%	-
EY	14.92	27.38	12.43	5.50	5.01	4.44	2.26	36.92%
YoY %	-45.51%	120.27%	126.00%	9.78%	12.84%	96.46%	-	-
Horiz. %	660.18%	1,211.50%	550.00%	243.36%	221.68%	196.46%	100.00%	-
DY	1.65	1.94	1.09	1.75	2.53	2.41	2.17	-4.45%
YoY %	-14.95%	77.98%	-37.71%	-30.83%	4.98%	11.06%	-	-
Horiz. %	76.04%	89.40%	50.23%	80.65%	116.59%	111.06%	100.00%	-
P/NAPS	0.66	0.61	1.29	0.95	0.69	0.68	0.80	-3.15%
YoY %	8.20%	-52.71%	35.79%	37.68%	1.47%	-15.00%	-	-
Horiz. %	82.50%	76.25%	161.25%	118.75%	86.25%	85.00%	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