[GUOCO] YoY TTM 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- -5.63%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 292,521 218,570 200,213 300,967 143,429 137,295 132,780 14.05%
PBT 234,000 115,482 150,976 62,677 51,232 25,346 2,961 107.01%
Tax -18,470 86,031 -14,567 -9,249 -2,028 -1,521 3,639 -
NP 215,530 201,513 136,409 53,428 49,204 23,825 6,600 78.68%
-
NP to SH 211,263 196,921 133,825 48,138 45,076 22,627 7,091 75.97%
-
Tax Rate 7.89% -74.50% 9.65% 14.76% 3.96% 6.00% -122.90% -
Total Cost 76,991 17,057 63,804 247,539 94,225 113,470 126,180 -7.89%
-
Net Worth 1,321,539 1,119,112 941,481 822,425 778,695 400,000 783,073 9.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,662 13,393 13,395 13,406 13,403 13,416 13,421 -0.96%
Div Payout % 5.99% 6.80% 10.01% 27.85% 29.74% 59.30% 189.27% -
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 1,119,112 941,481 822,425 778,695 400,000 783,073 9.10%
NOSH 669,880 667,767 670,666 670,054 669,557 400,000 691,333 -0.52%
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 73.68% 92.20% 68.13% 17.75% 34.31% 17.35% 4.97% -
ROE 15.99% 17.60% 14.21% 5.85% 5.79% 5.66% 0.91% -
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 43.67 32.73 29.85 44.92 21.42 34.32 19.21 14.65%
EPS 31.54 29.49 19.95 7.18 6.73 5.66 1.03 76.78%
DPS 1.89 2.00 2.00 2.00 2.00 3.35 1.94 -0.43%
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 41.76 31.20 28.58 42.97 20.48 19.60 18.96 14.05%
EPS 30.16 28.11 19.11 6.87 6.44 3.23 1.01 76.04%
DPS 1.81 1.91 1.91 1.91 1.91 1.92 1.92 -0.97%
NAPS 1.8867 1.5977 1.3441 1.1741 1.1117 0.5711 1.1179 9.10%
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 2.63 4.06 4.15 2.23 3.64 2.42 6.51 -14.00%
P/EPS 3.65 4.51 6.21 13.92 11.59 14.67 121.87 -44.24%
EY 27.42 22.17 16.09 7.18 8.63 6.82 0.82 79.39%
DY 1.64 1.50 1.61 2.00 2.56 4.04 1.55 0.94%
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 2.61 3.39 4.66 2.23 3.83 2.56 7.91 -16.85%
P/EPS 3.61 3.76 6.97 13.92 12.18 15.56 148.19 -46.12%
EY 27.66 26.57 14.36 7.18 8.21 6.43 0.67 85.80%
DY 1.66 1.80 1.44 2.00 2.44 3.81 1.28 4.42%
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