Highlights

[GUOCO] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 07-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     100.38%    YoY -     -57.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 213,624 283,224 195,563 182,070 167,610 114,004 236,554 -6.55%
  QoQ % -24.57% 44.82% 7.41% 8.63% 47.02% -51.81% -
  Horiz. % 90.31% 119.73% 82.67% 76.97% 70.85% 48.19% 100.00%
PBT 36,144 98,564 112,233 38,278 24,958 17,784 172,141 -64.57%
  QoQ % -63.33% -12.18% 193.20% 53.37% 40.34% -89.67% -
  Horiz. % 21.00% 57.26% 65.20% 22.24% 14.50% 10.33% 100.00%
Tax -3,924 -8,708 81,024 -11,090 -9,250 -3,772 -15,718 -60.25%
  QoQ % 54.94% -110.75% 830.56% -19.90% -145.23% 76.00% -
  Horiz. % 24.97% 55.40% -515.49% 70.56% 58.85% 24.00% 100.00%
NP 32,220 89,856 193,257 27,188 15,708 14,012 156,423 -65.02%
  QoQ % -64.14% -53.50% 610.82% 73.08% 12.10% -91.04% -
  Horiz. % 20.60% 57.44% 123.55% 17.38% 10.04% 8.96% 100.00%
NP to SH 27,706 85,328 188,866 23,236 11,596 11,120 153,228 -67.92%
  QoQ % -67.53% -54.82% 712.82% 100.38% 4.28% -92.74% -
  Horiz. % 18.08% 55.69% 123.26% 15.16% 7.57% 7.26% 100.00%
Tax Rate 10.86 % 8.83 % -72.19 % 28.97 % 37.06 % 21.21 % 9.13 % 12.23%
  QoQ % 22.99% 112.23% -349.19% -21.83% 74.73% 132.31% -
  Horiz. % 118.95% 96.71% -790.69% 317.31% 405.91% 232.31% 100.00%
Total Cost 181,404 193,368 2,306 154,882 151,902 99,992 80,131 72.15%
  QoQ % -6.19% 8,285.43% -98.51% 1.96% 51.91% 24.79% -
  Horiz. % 226.38% 241.31% 2.88% 193.29% 189.57% 124.79% 100.00%
Net Worth 1,121,557 1,145,085 1,122,413 953,256 935,543 940,632 952,733 11.46%
  QoQ % -2.05% 2.02% 17.75% 1.89% -0.54% -1.27% -
  Horiz. % 117.72% 120.19% 117.81% 100.05% 98.20% 98.73% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 13,394 - - - 13,399 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.96% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 7.09 % - % - % - % 8.75 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 81.03% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,121,557 1,145,085 1,122,413 953,256 935,543 940,632 952,733 11.46%
  QoQ % -2.05% 2.02% 17.75% 1.89% -0.54% -1.27% -
  Horiz. % 117.72% 120.19% 117.81% 100.05% 98.20% 98.73% 100.00%
NOSH 669,227 670,817 669,737 670,269 666,436 661,904 669,995 -0.08%
  QoQ % -0.24% 0.16% -0.08% 0.58% 0.68% -1.21% -
  Horiz. % 99.89% 100.12% 99.96% 100.04% 99.47% 98.79% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.08 % 31.73 % 98.82 % 14.93 % 9.37 % 12.29 % 66.13 % -62.57%
  QoQ % -52.47% -67.89% 561.89% 59.34% -23.76% -81.42% -
  Horiz. % 22.80% 47.98% 149.43% 22.58% 14.17% 18.58% 100.00%
ROE 2.47 % 7.45 % 16.83 % 2.44 % 1.24 % 1.18 % 16.08 % -71.22%
  QoQ % -66.85% -55.73% 589.75% 96.77% 5.08% -92.66% -
  Horiz. % 15.36% 46.33% 104.66% 15.17% 7.71% 7.34% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.92 42.22 29.20 27.16 25.15 17.22 35.31 -6.49%
  QoQ % -24.40% 44.59% 7.51% 7.99% 46.05% -51.23% -
  Horiz. % 90.40% 119.57% 82.70% 76.92% 71.23% 48.77% 100.00%
EPS 4.14 12.72 13.73 3.47 1.74 1.68 22.87 -67.90%
  QoQ % -67.45% -7.36% 295.68% 99.43% 3.57% -92.65% -
  Horiz. % 18.10% 55.62% 60.03% 15.17% 7.61% 7.35% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6759 1.7070 1.6759 1.4222 1.4038 1.4211 1.4220 11.54%
  QoQ % -1.82% 1.86% 17.84% 1.31% -1.22% -0.06% -
  Horiz. % 117.86% 120.04% 117.86% 100.01% 98.72% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.50 40.43 27.92 25.99 23.93 16.28 33.77 -6.55%
  QoQ % -24.56% 44.81% 7.43% 8.61% 46.99% -51.79% -
  Horiz. % 90.32% 119.72% 82.68% 76.96% 70.86% 48.21% 100.00%
EPS 3.96 12.18 26.96 3.32 1.66 1.59 21.88 -67.90%
  QoQ % -67.49% -54.82% 712.05% 100.00% 4.40% -92.73% -
  Horiz. % 18.10% 55.67% 123.22% 15.17% 7.59% 7.27% 100.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6012 1.6348 1.6024 1.3609 1.3356 1.3429 1.3602 11.45%
  QoQ % -2.06% 2.02% 17.75% 1.89% -0.54% -1.27% -
  Horiz. % 117.72% 120.19% 117.81% 100.05% 98.19% 98.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.3300 1.1600 1.2700 1.1600 1.2400 1.8100 1.1500 -
P/RPS 4.17 2.75 4.35 4.27 4.93 10.51 3.26 17.78%
  QoQ % 51.64% -36.78% 1.87% -13.39% -53.09% 222.39% -
  Horiz. % 127.91% 84.36% 133.44% 130.98% 151.23% 322.39% 100.00%
P/EPS 32.13 9.12 4.50 33.46 71.26 107.74 5.03 243.11%
  QoQ % 252.30% 102.67% -86.55% -53.05% -33.86% 2,041.95% -
  Horiz. % 638.77% 181.31% 89.46% 665.21% 1,416.70% 2,141.95% 100.00%
EY 3.11 10.97 22.20 2.99 1.40 0.93 19.89 -70.88%
  QoQ % -71.65% -50.59% 642.47% 113.57% 50.54% -95.32% -
  Horiz. % 15.64% 55.15% 111.61% 15.03% 7.04% 4.68% 100.00%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.68 0.76 0.82 0.88 1.27 0.81 -1.65%
  QoQ % 16.18% -10.53% -7.32% -6.82% -30.71% 56.79% -
  Horiz. % 97.53% 83.95% 93.83% 101.23% 108.64% 156.79% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 20/01/16 11/11/15 25/08/15 07/04/15 22/01/15 14/10/14 25/08/14 -
Price 1.1100 1.3800 1.0300 1.2200 1.3900 1.5200 1.8400 -
P/RPS 3.48 3.27 3.53 4.49 5.53 8.83 5.21 -23.53%
  QoQ % 6.42% -7.37% -21.38% -18.81% -37.37% 69.48% -
  Horiz. % 66.79% 62.76% 67.75% 86.18% 106.14% 169.48% 100.00%
P/EPS 26.81 10.85 3.65 35.19 79.89 90.48 8.05 122.53%
  QoQ % 147.10% 197.26% -89.63% -55.95% -11.70% 1,023.98% -
  Horiz. % 333.04% 134.78% 45.34% 437.14% 992.42% 1,123.98% 100.00%
EY 3.73 9.22 27.38 2.84 1.25 1.11 12.43 -55.08%
  QoQ % -59.54% -66.33% 864.08% 127.20% 12.61% -91.07% -
  Horiz. % 30.01% 74.18% 220.27% 22.85% 10.06% 8.93% 100.00%
DY 0.00 0.00 1.94 0.00 0.00 0.00 1.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 177.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.81 0.61 0.86 0.99 1.07 1.29 -35.95%
  QoQ % -18.52% 32.79% -29.07% -13.13% -7.48% -17.05% -
  Horiz. % 51.16% 62.79% 47.29% 66.67% 76.74% 82.95% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers