[GUOCO] YoY Quarter Result on 30-Jun-2014 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 615.1%

YoY- 694.12%

Quarter Report

GLM 2014Q4 Results.pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	95,318	64,797	59,010	57,968	74,793	39,027	58,005	8.62%
YoY %	47.10%	9.81%	1.80%	-22.50%	91.64%	-32.72%	-	-
Horiz. %	164.33%	111.71%	101.73%	99.94%	128.94%	67.28%	100.00%	-
PBT	6,636	101,811	81,180	119,361	18,402	28,662	27,432	-21.04%
YoY %	-93.48%	25.41%	-31.99%	548.63%	-35.80%	4.48%	-	-
Horiz. %	24.19%	371.14%	295.93%	435.12%	67.08%	104.48%	100.00%	-
Tax	-3,374	-13,207	91,686	-6,307	-2,889	587	-1,314	17.00%
YoY %	74.45%	-114.40%	1,553.72%	-118.31%	-592.16%	144.67%	-	-
Horiz. %	256.77%	1,005.10%	-6,977.63%	479.98%	219.86%	-44.67%	100.00%	-
NP	3,262	88,604	172,866	113,054	15,513	29,249	26,118	-29.27%
YoY %	-96.32%	-48.74%	52.91%	628.77%	-46.96%	11.99%	-	-
Horiz. %	12.49%	339.24%	661.87%	432.86%	59.40%	111.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,392	86,834	171,439	112,320	14,144	28,349	25,784	-32.69%
YoY %	-97.25%	-49.35%	52.63%	694.12%	-50.11%	9.95%	-	-
Horiz. %	9.28%	336.77%	664.90%	435.62%	54.86%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.84%	12.97%	-112.94%	5.28%	15.70%	-2.05%	4.79%	-
YoY %	291.98%	111.48%	-2,239.02%	-66.37%	865.85%	-142.80%	-	-
Horiz. %	1,061.38%	270.77%	-2,357.83%	110.23%	327.77%	-42.80%	100.00%	-
Total Cost	92,056	-23,807	-113,856	-55,086	59,280	9,778	31,887	19.30%
YoY %	486.68%	79.09%	-106.69%	-192.93%	506.26%	-69.34%	-	-
Horiz. %	288.69%	-74.66%	-357.06%	-172.75%	185.91%	30.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,332,058	1,156,109	669,683	952,409	807,280	762,742	670,840	12.09%
YoY %	15.22%	72.64%	-29.69%	17.98%	5.84%	13.70%	-	-
Horiz. %	198.57%	172.34%	99.83%	141.97%	120.34%	113.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	13,397	12,662	13,393	13,395	13,406	13,403	13,416	-0.02%
YoY %	5.80%	-5.46%	-0.01%	-0.08%	0.02%	-0.10%	-	-
Horiz. %	99.86%	94.38%	99.83%	99.84%	99.93%	99.90%	100.00%	-
Div Payout %	560.10%	14.58%	7.81%	11.93%	94.79%	47.28%	52.04%	-
YoY %	3,741.56%	86.68%	-34.53%	-87.41%	100.49%	-9.15%	-	-
Horiz. %	1,076.29%	28.02%	15.01%	22.92%	182.15%	90.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,332,058	1,156,109	669,683	952,409	807,280	762,742	670,840	12.09%
YoY %	15.22%	72.64%	-29.69%	17.98%	5.84%	13.70%	-	-
Horiz. %	198.57%	172.34%	99.83%	141.97%	120.34%	113.70%	100.00%	-
NOSH	700,458	633,103	669,683	669,767	670,331	670,189	670,840	0.72%
YoY %	10.64%	-5.46%	-0.01%	-0.08%	0.02%	-0.10%	-	-
Horiz. %	104.42%	94.37%	99.83%	99.84%	99.92%	99.90%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.42%	136.74%	292.94%	195.03%	20.74%	74.95%	45.03%	-
YoY %	-97.50%	-53.32%	50.20%	840.36%	-72.33%	66.44%	-	-
Horiz. %	7.59%	303.66%	650.54%	433.11%	46.06%	166.44%	100.00%	-
ROE	0.18%	7.51%	25.60%	11.79%	1.75%	3.72%	3.84%	-
YoY %	-97.60%	-70.66%	117.13%	573.71%	-52.96%	-3.12%	-	-
Horiz. %	4.69%	195.57%	666.67%	307.03%	45.57%	96.88%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	14.23	10.23	8.81	8.65	11.16	5.82	8.65	8.64%
YoY %	39.10%	16.12%	1.85%	-22.49%	91.75%	-32.72%	-	-
Horiz. %	164.51%	118.27%	101.85%	100.00%	129.02%	67.28%	100.00%	-
EPS	0.36	12.96	10.77	16.77	2.11	4.23	3.85	-32.60%
YoY %	-97.22%	20.33%	-35.78%	694.79%	-50.12%	9.87%	-	-
Horiz. %	9.35%	336.62%	279.74%	435.58%	54.81%	109.87%	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	1.9885	1.8261	1.00	1.422	1.2043	1.1381	1.00	12.12%
YoY %	8.89%	82.61%	-29.68%	18.08%	5.82%	13.81%	-	-
Horiz. %	198.85%	182.61%	100.00%	142.20%	120.43%	113.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 669,767
RPS	13.61	9.25	8.42	8.28	10.68	5.57	8.28	8.62%
YoY %	47.14%	9.86%	1.69%	-22.47%	91.74%	-32.73%	-	-
Horiz. %	164.37%	111.71%	101.69%	100.00%	128.99%	67.27%	100.00%	-
EPS	0.34	12.40	24.48	16.04	2.02	4.05	3.68	-32.73%
YoY %	-97.26%	-49.35%	52.62%	694.06%	-50.12%	10.05%	-	-
Horiz. %	9.24%	336.96%	665.22%	435.87%	54.89%	110.05%	100.00%	-
DPS	1.91	1.81	1.91	1.91	1.91	1.91	1.92	-0.08%
YoY %	5.52%	-5.24%	0.00%	0.00%	0.00%	-0.52%	-	-
Horiz. %	99.48%	94.27%	99.48%	99.48%	99.48%	99.48%	100.00%	-
NAPS	1.9017	1.6505	0.9561	1.3597	1.1525	1.0889	0.9577	12.10%
YoY %	15.22%	72.63%	-29.68%	17.98%	5.84%	13.70%	-	-
Horiz. %	198.57%	172.34%	99.83%	141.98%	120.34%	113.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.21	1.25	1.27	1.15	1.19	0.81	1.11	-
P/RPS	8.50	12.21	14.41	13.29	10.67	13.91	12.84	-6.63%
YoY %	-30.38%	-15.27%	8.43%	24.55%	-23.29%	8.33%	-	-
Horiz. %	66.20%	95.09%	112.23%	103.50%	83.10%	108.33%	100.00%	-
P/EPS	338.86	9.11	4.96	6.86	56.40	19.15	28.88	50.68%
YoY %	3,619.65%	83.67%	-27.70%	-87.84%	194.52%	-33.69%	-	-
Horiz. %	1,173.34%	31.54%	17.17%	23.75%	195.29%	66.31%	100.00%	-
EY	0.30	10.97	20.16	14.58	1.77	5.22	3.46	-33.44%
YoY %	-97.27%	-45.59%	38.27%	723.73%	-66.09%	50.87%	-	-
Horiz. %	8.67%	317.05%	582.66%	421.39%	51.16%	150.87%	100.00%	-
DY	1.65	1.60	1.57	1.74	1.68	2.47	1.80	-1.43%
YoY %	3.12%	1.91%	-9.77%	3.57%	-31.98%	37.22%	-	-
Horiz. %	91.67%	88.89%	87.22%	96.67%	93.33%	137.22%	100.00%	-
P/NAPS	0.61	0.68	1.27	0.81	0.99	0.71	1.11	-9.48%
YoY %	-10.29%	-46.46%	56.79%	-18.18%	39.44%	-36.04%	-	-
Horiz. %	54.95%	61.26%	114.41%	72.97%	89.19%	63.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	25/08/16	25/08/15	25/08/14	26/08/13	23/08/12	22/08/11	-
Price	1.17	1.21	1.03	1.84	1.14	0.79	0.83	-
P/RPS	8.22	11.82	11.69	21.26	10.22	13.57	9.60	-2.55%
YoY %	-30.46%	1.11%	-45.01%	108.02%	-24.69%	41.35%	-	-
Horiz. %	85.62%	123.13%	121.77%	221.46%	106.46%	141.35%	100.00%	-
P/EPS	327.66	8.82	4.02	10.97	54.03	18.68	21.59	57.28%
YoY %	3,614.97%	119.40%	-63.35%	-79.70%	189.24%	-13.48%	-	-
Horiz. %	1,517.65%	40.85%	18.62%	50.81%	250.25%	86.52%	100.00%	-
EY	0.31	11.34	24.85	9.11	1.85	5.35	4.63	-36.25%
YoY %	-97.27%	-54.37%	172.78%	392.43%	-65.42%	15.55%	-	-
Horiz. %	6.70%	244.92%	536.72%	196.76%	39.96%	115.55%	100.00%	-
DY	1.71	1.65	1.94	1.09	1.75	2.53	2.41	-5.55%
YoY %	3.64%	-14.95%	77.98%	-37.71%	-30.83%	4.98%	-	-
Horiz. %	70.95%	68.46%	80.50%	45.23%	72.61%	104.98%	100.00%	-
P/NAPS	0.59	0.66	1.03	1.29	0.95	0.69	0.83	-5.52%
YoY %	-10.61%	-35.92%	-20.16%	35.79%	37.68%	-16.87%	-	-
Horiz. %	71.08%	79.52%	124.10%	155.42%	114.46%	83.13%	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