Highlights

[GUOCO] YoY Quarter Result on 2017-03-31 [#3]

Stock [GUOCO]: GUOCOLAND (MALAYSIA) BHD
Announcement Date 19-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -92.47%    YoY -     -37.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 92,142 143,468 52,748 58,440 106,028 21,966 23,955 25.15%
  YoY % -35.78% 171.99% -9.74% -44.88% 382.69% -8.30% -
  Horiz. % 384.65% 598.91% 220.20% 243.96% 442.61% 91.70% 100.00%
PBT 14,488 20,089 16,230 19,136 10,631 -775 -3,187 -
  YoY % -27.88% 23.78% -15.19% 80.00% 1,471.74% 75.68% -
  Horiz. % -454.60% -630.34% -509.26% -600.44% -333.57% 24.32% 100.00%
Tax -4,230 -6,107 -3,693 -3,635 -584 -996 -628 37.38%
  YoY % 30.74% -65.37% -1.60% -522.43% 41.37% -58.60% -
  Horiz. % 673.57% 972.45% 588.06% 578.82% 92.99% 158.60% 100.00%
NP 10,258 13,982 12,537 15,501 10,047 -1,771 -3,815 -
  YoY % -26.63% 11.53% -19.12% 54.28% 667.31% 53.58% -
  Horiz. % -268.89% -366.50% -328.62% -406.32% -263.36% 46.42% 100.00%
NP to SH 8,341 13,353 11,629 15,707 8,793 -2,305 -3,647 -
  YoY % -37.53% 14.83% -25.96% 78.63% 481.48% 36.80% -
  Horiz. % -228.71% -366.14% -318.86% -430.68% -241.10% 63.20% 100.00%
Tax Rate 29.20 % 30.40 % 22.75 % 19.00 % 5.49 % - % - % -
  YoY % -3.95% 33.63% 19.74% 246.08% 0.00% 0.00% -
  Horiz. % 531.88% 553.73% 414.39% 346.08% 100.00% - -
Total Cost 81,884 129,486 40,211 42,939 95,981 23,737 27,770 19.73%
  YoY % -36.76% 222.02% -6.35% -55.26% 304.35% -14.52% -
  Horiz. % 294.86% 466.28% 144.80% 154.62% 345.63% 85.48% 100.00%
Net Worth 1,329,711 1,137,957 950,503 837,216 788,013 765,134 761,412 9.73%
  YoY % 16.85% 19.72% 13.53% 6.24% 2.99% 0.49% -
  Horiz. % 174.64% 149.45% 124.83% 109.96% 103.49% 100.49% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 9.73%
  YoY % 16.85% 19.72% 13.53% 6.24% 2.99% 0.49% -
  Horiz. % 174.64% 149.45% 124.83% 109.96% 103.49% 100.49% 100.00%
NOSH 669,880 671,005 668,333 668,383 671,221 676,571 675,370 -0.14%
  YoY % -0.17% 0.40% -0.01% -0.42% -0.79% 0.18% -
  Horiz. % 99.19% 99.35% 98.96% 98.97% 99.39% 100.18% 100.00%
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 11.13 % 9.75 % 23.77 % 26.52 % 9.48 % -8.06 % -15.93 % -
  YoY % 14.15% -58.98% -10.37% 179.75% 217.62% 49.40% -
  Horiz. % -69.87% -61.21% -149.22% -166.48% -59.51% 50.60% 100.00%
ROE 0.63 % 1.17 % 1.22 % 1.88 % 1.12 % -0.30 % -0.48 % -
  YoY % -46.15% -4.10% -35.11% 67.86% 473.33% 37.50% -
  Horiz. % -131.25% -243.75% -254.17% -391.67% -233.33% 62.50% 100.00%
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 13.76 21.38 7.89 8.74 15.80 3.25 3.55 25.31%
  YoY % -35.64% 170.98% -9.73% -44.68% 386.15% -8.45% -
  Horiz. % 387.61% 602.25% 222.25% 246.20% 445.07% 91.55% 100.00%
EPS 1.25 1.99 1.74 2.35 1.31 -0.34 -0.54 -
  YoY % -37.19% 14.37% -25.96% 79.39% 485.29% 37.04% -
  Horiz. % -231.48% -368.52% -322.22% -435.19% -242.59% 62.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9850 1.6959 1.4222 1.2526 1.1740 1.1309 1.1274 9.88%
  YoY % 17.05% 19.24% 13.54% 6.70% 3.81% 0.31% -
  Horiz. % 176.07% 150.43% 126.15% 111.11% 104.13% 100.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.15 20.48 7.53 8.34 15.14 3.14 3.42 25.14%
  YoY % -35.79% 171.98% -9.71% -44.91% 382.17% -8.19% -
  Horiz. % 384.50% 598.83% 220.18% 243.86% 442.69% 91.81% 100.00%
EPS 1.19 1.91 1.66 2.24 1.26 -0.33 -0.52 -
  YoY % -37.70% 15.06% -25.89% 77.78% 481.82% 36.54% -
  Horiz. % -228.85% -367.31% -319.23% -430.77% -242.31% 63.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8983 1.6246 1.3570 1.1952 1.1250 1.0923 1.0870 9.73%
  YoY % 16.85% 19.72% 13.54% 6.24% 2.99% 0.49% -
  Horiz. % 174.64% 149.46% 124.84% 109.95% 103.50% 100.49% 100.00%
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 1.4000 1.2300 1.1600 1.0800 0.9200 0.8300 1.3300 -
P/RPS 10.18 5.75 14.70 12.35 5.82 25.56 37.50 -19.52%
  YoY % 77.04% -60.88% 19.03% 112.20% -77.23% -31.84% -
  Horiz. % 27.15% 15.33% 39.20% 32.93% 15.52% 68.16% 100.00%
P/EPS 112.44 61.81 66.67 45.96 70.23 -243.62 -246.30 -
  YoY % 81.91% -7.29% 45.06% -34.56% 128.83% 1.09% -
  Horiz. % -45.65% -25.10% -27.07% -18.66% -28.51% 98.91% 100.00%
EY 0.89 1.62 1.50 2.18 1.42 -0.41 -0.41 -
  YoY % -45.06% 8.00% -31.19% 53.52% 446.34% 0.00% -
  Horiz. % -217.07% -395.12% -365.85% -531.71% -346.34% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.73 0.82 0.86 0.78 0.73 1.18 -8.11%
  YoY % -2.74% -10.98% -4.65% 10.26% 6.85% -38.14% -
  Horiz. % 60.17% 61.86% 69.49% 72.88% 66.10% 61.86% 100.00%
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 1.3100 1.2400 1.2200 1.2000 1.1000 0.8300 1.3000 -
P/RPS 9.52 5.80 15.46 13.72 6.96 25.56 36.65 -20.11%
  YoY % 64.14% -62.48% 12.68% 97.13% -72.77% -30.26% -
  Horiz. % 25.98% 15.83% 42.18% 37.44% 18.99% 69.74% 100.00%
P/EPS 105.21 62.31 70.11 51.06 83.97 -243.62 -240.74 -
  YoY % 68.85% -11.13% 37.31% -39.19% 134.47% -1.20% -
  Horiz. % -43.70% -25.88% -29.12% -21.21% -34.88% 101.20% 100.00%
EY 0.95 1.60 1.43 1.96 1.19 -0.41 -0.42 -
  YoY % -40.63% 11.89% -27.04% 64.71% 390.24% 2.38% -
  Horiz. % -226.19% -380.95% -340.48% -466.67% -283.33% 97.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.73 0.86 0.96 0.94 0.73 1.15 -8.83%
  YoY % -9.59% -15.12% -10.42% 2.13% 28.77% -36.52% -
  Horiz. % 57.39% 63.48% 74.78% 83.48% 81.74% 63.48% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

475  231  485  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.345-0.09 
 MLAB 0.2050.00 
 SYSTECH 0.455+0.04 
 KRONO 0.95+0.03 
 MLAB-WA 0.07+0.01 
 VS-WA 0.635+0.02 
 AEONCR-LR 0.20+0.07 
 REV 0.465+0.095 
 HIBISCS 0.445+0.005 
 AEMULUS 0.71+0.05 
Partners & Brokers