[GUOCO] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
21-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 14.36%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 230,218 309,290 194,521 253,379 227,491 135,306 114,315 12.36%
PBT 227,476 119,341 148,070 71,182 62,638 27,758 5,848 83.96%
Tax -15,670 83,617 -14,625 -12,300 -1,616 -1,889 2,823 -
NP 211,806 202,958 133,445 58,882 61,022 25,869 8,671 70.25%
-
NP to SH 206,251 198,645 129,747 55,052 56,174 23,969 9,095 68.16%
-
Tax Rate 6.89% -70.07% 9.88% 17.28% 2.58% 6.81% -48.27% -
Total Cost 18,412 106,332 61,076 194,497 166,469 109,437 105,644 -25.24%
-
Net Worth 1,329,711 1,137,957 950,503 837,216 788,013 765,134 761,412 9.72%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 12,662 13,393 13,395 13,406 13,403 13,416 13,421 -0.96%
Div Payout % 6.14% 6.74% 10.32% 24.35% 23.86% 55.98% 147.57% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,329,711 1,137,957 950,503 837,216 788,013 765,134 761,412 9.72%
NOSH 669,880 671,005 668,333 668,383 671,221 676,571 675,370 -0.13%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 92.00% 65.62% 68.60% 23.24% 26.82% 19.12% 7.59% -
ROE 15.51% 17.46% 13.65% 6.58% 7.13% 3.13% 1.19% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.37 46.09 29.11 37.91 33.89 20.00 16.93 12.51%
EPS 30.79 29.60 19.41 8.24 8.37 3.54 1.35 68.32%
DPS 1.89 2.00 2.00 2.00 2.00 1.98 1.99 -0.85%
NAPS 1.985 1.6959 1.4222 1.2526 1.174 1.1309 1.1274 9.87%
Adjusted Per Share Value based on latest NOSH - 668,383
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 32.87 44.16 27.77 36.17 32.48 19.32 16.32 12.36%
EPS 29.45 28.36 18.52 7.86 8.02 3.42 1.30 68.13%
DPS 1.81 1.91 1.91 1.91 1.91 1.92 1.92 -0.97%
NAPS 1.8983 1.6246 1.357 1.1952 1.125 1.0923 1.087 9.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.40 1.23 1.16 1.08 0.92 0.83 1.33 -
P/RPS 4.07 2.67 3.99 2.85 2.71 4.15 7.86 -10.37%
P/EPS 4.55 4.15 5.98 13.11 10.99 23.43 98.76 -40.09%
EY 21.99 24.07 16.74 7.63 9.10 4.27 1.01 67.02%
DY 1.35 1.63 1.72 1.85 2.17 2.39 1.49 -1.62%
P/NAPS 0.71 0.73 0.82 0.86 0.78 0.73 1.18 -8.11%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 -
Price 1.31 1.24 1.22 1.20 1.10 0.83 1.30 -
P/RPS 3.81 2.69 4.19 3.17 3.25 4.15 7.68 -11.01%
P/EPS 4.25 4.19 6.28 14.57 13.14 23.43 96.53 -40.54%
EY 23.50 23.87 15.91 6.86 7.61 4.27 1.04 68.06%
DY 1.44 1.61 1.64 1.67 1.82 2.39 1.53 -1.00%
P/NAPS 0.66 0.73 0.86 0.96 0.94 0.73 1.15 -8.83%

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