[GUOCO] YoY TTM 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- 178.33%

YoY- 265.1%

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
TTM Result
Revenue	285,614	315,077	195,563	236,554	263,257	116,328	142,295	12.30%
YoY %	-9.35%	61.11%	-17.33%	-10.14%	126.31%	-18.25%	-	-
Horiz. %	200.72%	221.43%	137.43%	166.24%	185.01%	81.75%	100.00%	-
PBT	135,354	139,972	109,889	172,141	52,378	28,988	25,966	31.64%
YoY %	-3.30%	27.38%	-36.16%	228.65%	80.69%	11.64%	-	-
Horiz. %	521.27%	539.06%	423.20%	662.95%	201.72%	111.64%	100.00%	-
Tax	-8,890	-21,276	83,368	-15,718	-5,092	12	-1,432	35.53%
YoY %	58.22%	-125.52%	630.40%	-208.68%	-42,533.33%	100.84%	-	-
Horiz. %	620.81%	1,485.75%	-5,821.79%	1,097.63%	355.59%	-0.84%	100.00%	-
NP	126,464	118,696	193,257	156,423	47,286	29,000	24,534	31.39%
YoY %	6.54%	-38.58%	23.55%	230.80%	63.06%	18.20%	-	-
Horiz. %	515.46%	483.80%	787.71%	637.58%	192.74%	118.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,809	114,040	188,866	153,228	41,969	26,534	23,404	31.61%
YoY %	6.81%	-39.62%	23.26%	265.10%	58.17%	13.37%	-	-
Horiz. %	520.46%	487.27%	806.98%	654.71%	179.32%	113.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.57%	15.20%	-75.87%	9.13%	9.72%	-0.04%	5.51%	-
YoY %	-56.78%	120.03%	-931.00%	-6.07%	24,400.00%	-100.73%	-	-
Horiz. %	119.24%	275.86%	-1,376.95%	165.70%	176.41%	-0.73%	100.00%	-
Total Cost	159,150	196,381	2,306	80,131	215,971	87,328	117,761	5.14%
YoY %	-18.96%	8,416.09%	-97.12%	-62.90%	147.31%	-25.84%	-	-
Horiz. %	135.15%	166.76%	1.96%	68.05%	183.40%	74.16%	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 %	11.00%	11.10%	7.09%	8.74%	31.94%	50.52%	57.33%	-
YoY %	-0.90%	56.56%	-18.88%	-72.64%	-36.78%	-11.88%	-	-
Horiz. %	19.19%	19.36%	12.37%	15.25%	55.71%	88.12%	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	44.28%	37.67%	98.82%	66.13%	17.96%	24.93%	17.24%	-
YoY %	17.55%	-61.88%	49.43%	268.21%	-27.96%	44.61%	-	-
Horiz. %	256.84%	218.50%	573.20%	383.58%	104.18%	144.61%	100.00%	-
ROE	9.14%	9.86%	28.20%	16.09%	5.20%	3.48%	3.49%	-
YoY %	-7.30%	-65.04%	75.26%	209.42%	49.43%	-0.29%	-	-
Horiz. %	261.89%	282.52%	808.02%	461.03%	149.00%	99.71%	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	42.64	49.77	29.20	35.32	39.27	17.36	21.21	12.33%
YoY %	-14.33%	70.45%	-17.33%	-10.06%	126.21%	-18.15%	-	-
Horiz. %	201.04%	234.65%	137.67%	166.53%	185.15%	81.85%	100.00%	-
EPS	18.18	18.01	28.20	22.88	6.26	3.96	3.49	31.62%
YoY %	0.94%	-36.13%	23.25%	265.50%	58.08%	13.47%	-	-
Horiz. %	520.92%	516.05%	808.02%	655.59%	179.37%	113.47%	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	40.78	44.98	27.92	33.77	37.58	16.61	20.31	12.30%
YoY %	-9.34%	61.10%	-17.32%	-10.14%	126.25%	-18.22%	-	-
Horiz. %	200.79%	221.47%	137.47%	166.27%	185.03%	81.78%	100.00%	-
EPS	17.39	16.28	26.96	21.88	5.99	3.79	3.34	31.61%
YoY %	6.82%	-39.61%	23.22%	265.28%	58.05%	13.47%	-	-
Horiz. %	520.66%	487.43%	807.19%	655.09%	179.34%	113.47%	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	2.84	2.51	4.35	3.26	3.03	4.67	5.23	-9.66%
YoY %	13.15%	-42.30%	33.44%	7.59%	-35.12%	-10.71%	-	-
Horiz. %	54.30%	47.99%	83.17%	62.33%	57.93%	89.29%	100.00%	-
P/EPS	6.65	6.94	4.50	5.03	19.01	20.46	31.82	-22.94%
YoY %	-4.18%	54.22%	-10.54%	-73.54%	-7.09%	-35.70%	-	-
Horiz. %	20.90%	21.81%	14.14%	15.81%	59.74%	64.30%	100.00%	-
EY	15.03	14.41	22.21	19.89	5.26	4.89	3.14	29.78%
YoY %	4.30%	-35.12%	11.66%	278.14%	7.57%	55.73%	-	-
Horiz. %	478.66%	458.92%	707.32%	633.44%	167.52%	155.73%	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	2.74	2.43	3.53	5.21	2.90	4.55	3.91	-5.74%
YoY %	12.76%	-31.16%	-32.25%	79.66%	-36.26%	16.37%	-	-
Horiz. %	70.08%	62.15%	90.28%	133.25%	74.17%	116.37%	100.00%	-
P/EPS	6.43	6.72	3.65	8.04	18.21	19.95	23.79	-19.57%
YoY %	-4.32%	84.11%	-54.60%	-55.85%	-8.72%	-16.14%	-	-
Horiz. %	27.03%	28.25%	15.34%	33.80%	76.54%	83.86%	100.00%	-
EY	15.54	14.89	27.38	12.43	5.49	5.01	4.20	24.34%
YoY %	4.37%	-45.62%	120.27%	126.41%	9.58%	19.29%	-	-
Horiz. %	370.00%	354.52%	651.90%	295.95%	130.71%	119.29%	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