[GUOCO] YoY TTM 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- -25.29%

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
TTM Result
Revenue	315,077	195,563	236,554	263,257	116,328	142,295	160,521	11.88%
YoY %	61.11%	-17.33%	-10.14%	126.31%	-18.25%	-11.35%	-	-
Horiz. %	196.28%	121.83%	147.37%	164.00%	72.47%	88.65%	100.00%	-
PBT	139,972	109,889	172,141	52,378	28,988	25,966	10,384	54.20%
YoY %	27.38%	-36.16%	228.65%	80.69%	11.64%	150.06%	-	-
Horiz. %	1,347.96%	1,058.25%	1,657.75%	504.41%	279.16%	250.06%	100.00%	-
Tax	-21,276	83,368	-15,718	-5,092	12	-1,432	322	-
YoY %	-125.52%	630.40%	-208.68%	-42,533.33%	100.84%	-544.72%	-	-
Horiz. %	-6,607.45%	25,890.68%	-4,881.37%	-1,581.37%	3.73%	-444.72%	100.00%	-
NP	118,696	193,257	156,423	47,286	29,000	24,534	10,706	49.27%
YoY %	-38.58%	23.55%	230.80%	63.06%	18.20%	129.16%	-	-
Horiz. %	1,108.69%	1,805.13%	1,461.08%	441.68%	270.88%	229.16%	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	23,404	13,977	41.84%
YoY %	-39.62%	23.26%	265.10%	58.17%	13.37%	67.45%	-	-
Horiz. %	815.91%	1,351.26%	1,096.29%	300.27%	189.84%	167.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	-75.87%	9.13%	9.72%	-0.04%	5.51%	-3.10%	-
YoY %	120.03%	-931.00%	-6.07%	24,400.00%	-100.73%	277.74%	-	-
Horiz. %	-490.32%	2,447.42%	-294.52%	-313.55%	1.29%	-177.74%	100.00%	-
Total Cost	196,381	2,306	80,131	215,971	87,328	117,761	149,815	4.60%
YoY %	8,416.09%	-97.12%	-62.90%	147.31%	-25.84%	-21.40%	-	-
Horiz. %	131.08%	1.54%	53.49%	144.16%	58.29%	78.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,156,109	669,683	952,409	807,280	762,742	670,840	767,348	7.06%
YoY %	72.64%	-29.69%	17.98%	5.84%	13.70%	-12.58%	-	-
Horiz. %	150.66%	87.27%	124.12%	105.20%	99.40%	87.42%	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	12,662	13,393	13,395	13,406	13,403	13,416	13,421	-0.96%
YoY %	-5.46%	-0.01%	-0.08%	0.02%	-0.10%	-0.04%	-	-
Horiz. %	94.34%	99.79%	99.81%	99.89%	99.87%	99.96%	100.00%	-
Div Payout %	11.10%	7.09%	8.74%	31.94%	50.52%	57.33%	96.02%	-
YoY %	56.56%	-18.88%	-72.64%	-36.78%	-11.88%	-40.29%	-	-
Horiz. %	11.56%	7.38%	9.10%	33.26%	52.61%	59.71%	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	1,156,109	669,683	952,409	807,280	762,742	670,840	767,348	7.06%
YoY %	72.64%	-29.69%	17.98%	5.84%	13.70%	-12.58%	-	-
Horiz. %	150.66%	87.27%	124.12%	105.20%	99.40%	87.42%	100.00%	-
NOSH	633,103	669,683	669,767	670,331	670,189	670,840	671,052	-0.96%
YoY %	-5.46%	-0.01%	-0.08%	0.02%	-0.10%	-0.03%	-	-
Horiz. %	94.34%	99.80%	99.81%	99.89%	99.87%	99.97%	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%	17.24%	6.67%	-
YoY %	-61.88%	49.43%	268.21%	-27.96%	44.61%	158.47%	-	-
Horiz. %	564.77%	1,481.56%	991.45%	269.27%	373.76%	258.47%	100.00%	-
ROE	9.86%	28.20%	16.09%	5.20%	3.48%	3.49%	1.82%	-
YoY %	-65.04%	75.26%	209.42%	49.43%	-0.29%	91.76%	-	-
Horiz. %	541.76%	1,549.45%	884.07%	285.71%	191.21%	191.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	49.77	29.20	35.32	39.27	17.36	21.21	23.92	12.97%
YoY %	70.45%	-17.33%	-10.06%	126.21%	-18.15%	-11.33%	-	-
Horiz. %	208.07%	122.07%	147.66%	164.17%	72.58%	88.67%	100.00%	-
EPS	18.01	28.20	22.88	6.26	3.96	3.49	2.08	43.25%
YoY %	-36.13%	23.25%	265.50%	58.08%	13.47%	67.79%	-	-
Horiz. %	865.87%	1,355.77%	1,100.00%	300.96%	190.38%	167.79%	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	1.00	1.422	1.2043	1.1381	1.00	1.1435	8.10%
YoY %	82.61%	-29.68%	18.08%	5.82%	13.81%	-12.55%	-	-
Horiz. %	159.69%	87.45%	124.36%	105.32%	99.53%	87.45%	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	20.31	22.92	11.88%
YoY %	61.10%	-17.32%	-10.14%	126.25%	-18.22%	-11.39%	-	-
Horiz. %	196.25%	121.82%	147.34%	163.96%	72.47%	88.61%	100.00%	-
EPS	16.28	26.96	21.88	5.99	3.79	3.34	2.00	41.78%
YoY %	-39.61%	23.22%	265.28%	58.05%	13.47%	67.00%	-	-
Horiz. %	814.00%	1,348.00%	1,094.00%	299.50%	189.50%	167.00%	100.00%	-
DPS	1.81	1.91	1.91	1.91	1.91	1.92	1.92	-0.97%
YoY %	-5.24%	0.00%	0.00%	0.00%	-0.52%	0.00%	-	-
Horiz. %	94.27%	99.48%	99.48%	99.48%	99.48%	100.00%	100.00%	-
NAPS	1.6505	0.9561	1.3597	1.1525	1.0889	0.9577	1.0955	7.06%
YoY %	72.63%	-29.68%	17.98%	5.84%	13.70%	-12.58%	-	-
Horiz. %	150.66%	87.28%	124.12%	105.20%	99.40%	87.42%	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	5.23	3.93	-7.19%
YoY %	-42.30%	33.44%	7.59%	-35.12%	-10.71%	33.08%	-	-
Horiz. %	63.87%	110.69%	82.95%	77.10%	118.83%	133.08%	100.00%	-
P/EPS	6.94	4.50	5.03	19.01	20.46	31.82	45.13	-26.78%
YoY %	54.22%	-10.54%	-73.54%	-7.09%	-35.70%	-29.49%	-	-
Horiz. %	15.38%	9.97%	11.15%	42.12%	45.34%	70.51%	100.00%	-
EY	14.41	22.21	19.89	5.26	4.89	3.14	2.22	36.54%
YoY %	-35.12%	11.66%	278.14%	7.57%	55.73%	41.44%	-	-
Horiz. %	649.10%	1,000.45%	895.95%	236.94%	220.27%	141.44%	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	1.27	0.81	0.99	0.71	1.11	0.82	-3.06%
YoY %	-46.46%	56.79%	-18.18%	39.44%	-36.04%	35.37%	-	-
Horiz. %	82.93%	154.88%	98.78%	120.73%	86.59%	135.37%	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	3.91	3.85	-7.37%
YoY %	-31.16%	-32.25%	79.66%	-36.26%	16.37%	1.56%	-	-
Horiz. %	63.12%	91.69%	135.32%	75.32%	118.18%	101.56%	100.00%	-
P/EPS	6.72	3.65	8.04	18.21	19.95	23.79	44.17	-26.91%
YoY %	84.11%	-54.60%	-55.85%	-8.72%	-16.14%	-46.14%	-	-
Horiz. %	15.21%	8.26%	18.20%	41.23%	45.17%	53.86%	100.00%	-
EY	14.89	27.38	12.43	5.49	5.01	4.20	2.26	36.87%
YoY %	-45.62%	120.27%	126.41%	9.58%	19.29%	85.84%	-	-
Horiz. %	658.85%	1,211.50%	550.00%	242.92%	221.68%	185.84%	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	1.03	1.29	0.95	0.69	0.83	0.80	-3.15%
YoY %	-35.92%	-20.16%	35.79%	37.68%	-16.87%	3.75%	-	-
Horiz. %	82.50%	128.75%	161.25%	118.75%	86.25%	103.75%	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