Highlights

[GUOCO] QoQ Annualized Quarter Result on 2019-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 17-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -0.12%    YoY -     -136.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 277,014 193,268 414,360 377,785 376,364 311,064 309,479 -7.10%
  QoQ % 43.33% -53.36% 9.68% 0.38% 20.99% 0.51% -
  Horiz. % 89.51% 62.45% 133.89% 122.07% 121.61% 100.51% 100.00%
PBT -46,512 -36,300 -18,818 -18,573 -15,008 20 80,858 -
  QoQ % -28.13% -92.90% -1.32% -23.76% -75,140.00% -99.98% -
  Horiz. % -57.52% -44.89% -23.27% -22.97% -18.56% 0.02% 100.00%
Tax 676 -504 -9,736 -5,449 -9,052 108 -8,049 -
  QoQ % 234.13% 94.82% -78.66% 39.80% -8,481.48% 101.34% -
  Horiz. % -8.40% 6.26% 120.96% 67.70% 112.46% -1.34% 100.00%
NP -45,836 -36,804 -28,554 -24,022 -24,060 128 72,809 -
  QoQ % -24.54% -28.89% -18.86% 0.16% -18,896.88% -99.82% -
  Horiz. % -62.95% -50.55% -39.22% -32.99% -33.05% 0.18% 100.00%
NP to SH -49,698 -39,988 -32,525 -27,774 -27,740 -4,664 37,222 -
  QoQ % -24.28% -22.95% -17.10% -0.12% -494.77% -112.53% -
  Horiz. % -133.52% -107.43% -87.38% -74.62% -74.53% -12.53% 100.00%
Tax Rate - % - % - % - % - % -540.00 % 9.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5,527.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -5,427.14% 100.00%
Total Cost 322,850 230,072 442,914 401,807 400,424 310,936 236,670 22.93%
  QoQ % 40.33% -48.05% 10.23% 0.35% 28.78% 31.38% -
  Horiz. % 136.41% 97.21% 187.14% 169.78% 169.19% 131.38% 100.00%
Net Worth 1,255,221 1,284,092 1,292,667 1,300,103 1,301,643 1,344,248 1,344,449 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,255,221 1,284,092 1,292,667 1,300,103 1,301,643 1,344,248 1,344,449 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
NOSH 669,880 669,880 669,880 669,880 669,880 669,880 669,880 -
  QoQ % 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%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.55 % -19.04 % -6.89 % -6.36 % -6.39 % 0.04 % 23.53 % -
  QoQ % 13.08% -176.34% -8.33% 0.47% -16,075.00% -99.83% -
  Horiz. % -70.34% -80.92% -29.28% -27.03% -27.16% 0.17% 100.00%
ROE -3.96 % -3.11 % -2.52 % -2.14 % -2.13 % -0.35 % 2.77 % -
  QoQ % -27.33% -23.41% -17.76% -0.47% -508.57% -112.64% -
  Horiz. % -142.96% -112.27% -90.97% -77.26% -76.90% -12.64% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.35 28.85 61.86 56.40 56.18 46.44 46.20 -7.11%
  QoQ % 43.33% -53.36% 9.68% 0.39% 20.97% 0.52% -
  Horiz. % 89.50% 62.45% 133.90% 122.08% 121.60% 100.52% 100.00%
EPS -7.42 -5.96 -4.86 -4.15 -4.14 -0.68 5.56 -
  QoQ % -24.50% -22.63% -17.11% -0.24% -508.82% -112.23% -
  Horiz. % -133.45% -107.19% -87.41% -74.64% -74.46% -12.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8738 1.9169 1.9297 1.9408 1.9431 2.0067 2.0070 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.55 27.59 59.16 53.93 53.73 44.41 44.18 -7.10%
  QoQ % 43.35% -53.36% 9.70% 0.37% 20.99% 0.52% -
  Horiz. % 89.52% 62.45% 133.91% 122.07% 121.62% 100.52% 100.00%
EPS -7.10 -5.71 -4.64 -3.97 -3.96 -0.67 5.31 -
  QoQ % -24.34% -23.06% -16.88% -0.25% -491.04% -112.62% -
  Horiz. % -133.71% -107.53% -87.38% -74.76% -74.58% -12.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7920 1.8332 1.8455 1.8561 1.8583 1.9191 1.9194 -4.46%
  QoQ % -2.25% -0.67% -0.57% -0.12% -3.17% -0.02% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7000 0.6600 0.7300 0.7500 0.7700 0.8100 0.8800 -
P/RPS 1.69 2.29 1.18 1.33 1.37 1.74 1.90 -7.49%
  QoQ % -26.20% 94.07% -11.28% -2.92% -21.26% -8.42% -
  Horiz. % 88.95% 120.53% 62.11% 70.00% 72.11% 91.58% 100.00%
P/EPS -9.44 -11.06 -15.03 -18.09 -18.59 -116.34 15.84 -
  QoQ % 14.65% 26.41% 16.92% 2.69% 84.02% -834.47% -
  Horiz. % -59.60% -69.82% -94.89% -114.20% -117.36% -734.47% 100.00%
EY -10.60 -9.04 -6.65 -5.53 -5.38 -0.86 6.31 -
  QoQ % -17.26% -35.94% -20.25% -2.79% -525.58% -113.63% -
  Horiz. % -167.99% -143.26% -105.39% -87.64% -85.26% -13.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.34 0.38 0.39 0.40 0.40 0.44 -10.88%
  QoQ % 8.82% -10.53% -2.56% -2.50% 0.00% -9.09% -
  Horiz. % 84.09% 77.27% 86.36% 88.64% 90.91% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 09/01/20 30/10/19 16/08/19 17/04/19 23/01/19 23/11/18 23/08/18 -
Price 0.7100 0.6650 0.6900 0.7400 0.8000 0.8000 0.9100 -
P/RPS 1.72 2.30 1.12 1.31 1.42 1.72 1.97 -8.63%
  QoQ % -25.22% 105.36% -14.50% -7.75% -17.44% -12.69% -
  Horiz. % 87.31% 116.75% 56.85% 66.50% 72.08% 87.31% 100.00%
P/EPS -9.57 -11.14 -14.21 -17.85 -19.32 -114.90 16.38 -
  QoQ % 14.09% 21.60% 20.39% 7.61% 83.19% -801.47% -
  Horiz. % -58.42% -68.01% -86.75% -108.97% -117.95% -701.47% 100.00%
EY -10.45 -8.98 -7.04 -5.60 -5.18 -0.87 6.11 -
  QoQ % -16.37% -27.56% -25.71% -8.11% -495.40% -114.24% -
  Horiz. % -171.03% -146.97% -115.22% -91.65% -84.78% -14.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.35 0.36 0.38 0.41 0.40 0.45 -10.63%
  QoQ % 8.57% -2.78% -5.26% -7.32% 2.50% -11.11% -
  Horiz. % 84.44% 77.78% 80.00% 84.44% 91.11% 88.89% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers