[GUOCO] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 94.77%
YoY- 32.41%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 71,144 106,812 83,805 120,146 82,436 55,335 60,335 2.78%
PBT 110,995 18,072 12,479 33,644 23,345 1,101 1,721 100.12%
Tax 1,949 -1,962 -4,625 -5,776 -1,619 421 510 25.01%
NP 112,944 16,110 7,854 27,868 21,726 1,522 2,231 92.22%
-
NP to SH 111,076 13,853 5,798 25,201 19,032 490 1,267 110.62%
-
Tax Rate -1.76% 10.86% 37.06% 17.17% 6.94% -38.24% -29.63% -
Total Cost -41,800 90,702 75,951 92,278 60,710 53,813 58,104 -
-
Net Worth 1,321,539 1,121,557 935,543 822,651 779,373 627,999 755,332 9.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,321,539 1,121,557 935,543 822,651 779,373 627,999 755,332 9.76%
NOSH 700,458 669,227 666,436 670,239 670,140 627,999 666,842 0.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 158.75% 15.08% 9.37% 23.20% 26.35% 2.75% 3.70% -
ROE 8.41% 1.24% 0.62% 3.06% 2.44% 0.08% 0.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.62 15.96 12.58 17.93 12.30 8.81 9.05 2.69%
EPS 16.58 2.07 0.87 3.76 2.84 0.07 0.19 110.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9728 1.6759 1.4038 1.2274 1.163 1.00 1.1327 9.67%
Adjusted Per Share Value based on latest NOSH - 670,054
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.16 15.25 11.96 17.15 11.77 7.90 8.61 2.79%
EPS 15.86 1.98 0.83 3.60 2.72 0.07 0.18 110.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8867 1.6012 1.3356 1.1744 1.1127 0.8966 1.0783 9.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.15 1.33 1.24 1.00 0.78 0.83 1.25 -
P/RPS 10.83 8.33 9.86 5.58 6.34 9.42 13.82 -3.97%
P/EPS 6.94 64.25 142.53 26.60 27.46 1,063.76 657.89 -53.13%
EY 14.42 1.56 0.70 3.76 3.64 0.09 0.15 113.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.88 0.81 0.67 0.83 1.10 -10.10%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/01/17 20/01/16 22/01/15 21/01/14 23/01/13 18/01/12 19/01/11 -
Price 1.14 1.11 1.39 1.00 0.82 0.88 1.52 -
P/RPS 10.73 6.95 11.05 5.58 6.67 9.99 16.80 -7.19%
P/EPS 6.88 53.62 159.77 26.60 28.87 1,127.84 800.00 -54.70%
EY 14.55 1.86 0.63 3.76 3.46 0.09 0.13 119.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.99 0.81 0.71 0.88 1.34 -13.01%

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