[GUOCO] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -346.94%
YoY- 23.74%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 182,070 238,114 251,285 103,068 112,386 173,994 71,748 16.78%
PBT 38,278 70,373 45,301 434 -1,954 4,076 10,597 23.85%
Tax -11,090 -12,548 -2,937 -766 -157 -3,492 -3,110 23.59%
NP 27,188 57,825 42,364 -332 -2,112 584 7,486 23.96%
-
NP to SH 23,236 54,544 37,100 -2,420 -3,173 3,318 7,900 19.68%
-
Tax Rate 28.97% 17.83% 6.48% 176.50% - 85.67% 29.35% -
Total Cost 154,882 180,289 208,921 103,400 114,498 173,410 64,261 15.78%
-
Net Worth 953,256 838,647 787,145 749,312 745,336 758,001 844,918 2.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 953,256 838,647 787,145 749,312 745,336 758,001 844,918 2.03%
NOSH 670,269 669,525 670,481 662,580 661,111 672,702 673,295 -0.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.93% 24.28% 16.86% -0.32% -1.88% 0.34% 10.43% -
ROE 2.44% 6.50% 4.71% -0.32% -0.43% 0.44% 0.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.16 35.56 37.48 15.56 17.00 25.87 10.66 16.85%
EPS 3.47 8.15 5.53 -0.36 -0.48 0.49 1.17 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4222 1.2526 1.174 1.1309 1.1274 1.1268 1.2549 2.10%
Adjusted Per Share Value based on latest NOSH - 676,571
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.99 33.99 35.87 14.71 16.04 24.84 10.24 16.78%
EPS 3.32 7.79 5.30 -0.35 -0.45 0.47 1.13 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3609 1.1973 1.1238 1.0697 1.0641 1.0822 1.2062 2.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.16 1.08 0.92 0.83 1.33 1.05 0.72 -
P/RPS 4.27 3.04 2.45 5.34 7.82 4.06 6.76 -7.36%
P/EPS 33.46 13.26 16.63 -227.25 -277.08 212.84 61.36 -9.60%
EY 2.99 7.54 6.01 -0.44 -0.36 0.47 1.63 10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.78 0.73 1.18 0.93 0.57 6.24%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 19/04/10 15/04/09 -
Price 1.22 1.20 1.10 0.83 1.30 1.08 0.85 -
P/RPS 4.49 3.37 2.94 5.34 7.65 4.18 7.98 -9.13%
P/EPS 35.19 14.73 19.88 -227.25 -270.83 218.92 72.44 -11.33%
EY 2.84 6.79 5.03 -0.44 -0.37 0.46 1.38 12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.94 0.73 1.15 0.96 0.68 3.98%

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