[GUOCO] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 23.32%
YoY- 231.77%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 214,104 283,224 114,004 244,172 151,960 110,184 121,112 9.95%
PBT 6,768 98,564 17,784 69,816 19,796 668 1,020 37.04%
Tax -2,224 -8,708 -3,772 -13,876 -2,024 1,324 424 -
NP 4,544 89,856 14,012 55,940 17,772 1,992 1,444 21.03%
-
NP to SH 1,060 85,328 11,120 51,756 15,600 1,552 920 2.38%
-
Tax Rate 32.86% 8.83% 21.21% 19.88% 10.22% -198.20% -41.57% -
Total Cost 209,560 193,368 99,992 188,232 134,188 108,192 119,668 9.77%
-
Net Worth 1,210,652 1,145,085 940,632 820,319 773,679 685,000 877,526 5.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,210,652 1,145,085 940,632 820,319 773,679 685,000 877,526 5.50%
NOSH 662,500 670,817 661,904 670,414 672,413 685,000 766,666 -2.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.12% 31.73% 12.29% 22.91% 11.70% 1.81% 1.19% -
ROE 0.09% 7.45% 1.18% 6.31% 2.02% 0.23% 0.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.32 42.22 17.22 36.42 22.60 16.09 15.80 12.65%
EPS 0.16 12.72 1.68 7.72 2.32 0.24 0.12 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8274 1.707 1.4211 1.2236 1.1506 1.00 1.1446 8.10%
Adjusted Per Share Value based on latest NOSH - 670,414
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.57 40.43 16.28 34.86 21.69 15.73 17.29 9.95%
EPS 0.15 12.18 1.59 7.39 2.23 0.22 0.13 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7284 1.6348 1.3429 1.1711 1.1045 0.9779 1.2528 5.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.21 1.16 1.81 1.11 0.78 0.80 0.98 -
P/RPS 3.74 2.75 10.51 3.05 3.45 4.97 6.20 -8.07%
P/EPS 756.25 9.12 107.74 14.38 33.62 353.09 816.67 -1.27%
EY 0.13 10.97 0.93 6.95 2.97 0.28 0.12 1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 1.27 0.91 0.68 0.80 0.86 -4.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 11/11/15 14/10/14 21/10/13 10/10/12 11/10/11 13/10/10 -
Price 1.18 1.38 1.52 1.15 0.80 0.85 1.21 -
P/RPS 3.65 3.27 8.83 3.16 3.54 5.28 7.66 -11.61%
P/EPS 737.50 10.85 90.48 14.90 34.48 375.16 1,008.33 -5.07%
EY 0.14 9.22 1.11 6.71 2.90 0.27 0.10 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 1.07 0.94 0.70 0.85 1.06 -7.82%

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