Highlights

[GUOCO] QoQ Cumulative 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 -     200.57%    YoY -     -57.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 106,812 70,806 195,563 136,553 83,805 28,501 236,554 -41.06%
  QoQ % 50.85% -63.79% 43.21% 62.94% 194.04% -87.95% -
  Horiz. % 45.15% 29.93% 82.67% 57.73% 35.43% 12.05% 100.00%
PBT 18,072 24,641 112,233 28,709 12,479 4,446 172,141 -77.65%
  QoQ % -26.66% -78.04% 290.93% 130.06% 180.68% -97.42% -
  Horiz. % 10.50% 14.31% 65.20% 16.68% 7.25% 2.58% 100.00%
Tax -1,962 -2,177 81,024 -8,318 -4,625 -943 -15,718 -74.93%
  QoQ % 9.88% -102.69% 1,074.08% -79.85% -390.46% 94.00% -
  Horiz. % 12.48% 13.85% -515.49% 52.92% 29.42% 6.00% 100.00%
NP 16,110 22,464 193,257 20,391 7,854 3,503 156,423 -77.94%
  QoQ % -28.29% -88.38% 847.76% 159.63% 124.21% -97.76% -
  Horiz. % 10.30% 14.36% 123.55% 13.04% 5.02% 2.24% 100.00%
NP to SH 13,853 21,332 188,866 17,427 5,798 2,780 153,228 -79.77%
  QoQ % -35.06% -88.71% 983.76% 200.57% 108.56% -98.19% -
  Horiz. % 9.04% 13.92% 123.26% 11.37% 3.78% 1.81% 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 90,702 48,342 2,306 116,162 75,951 24,998 80,131 8.59%
  QoQ % 87.63% 1,996.36% -98.01% 52.94% 203.83% -68.80% -
  Horiz. % 113.19% 60.33% 2.88% 144.97% 94.78% 31.20% 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 1.24 % 1.86 % 16.83 % 1.83 % 0.62 % 0.30 % 16.08 % -81.80%
  QoQ % -33.33% -88.95% 819.67% 195.16% 106.67% -98.13% -
  Horiz. % 7.71% 11.57% 104.66% 11.38% 3.86% 1.87% 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 15.96 10.56 29.20 20.37 12.58 4.31 35.31 -41.02%
  QoQ % 51.14% -63.84% 43.35% 61.92% 191.88% -87.79% -
  Horiz. % 45.20% 29.91% 82.70% 57.69% 35.63% 12.21% 100.00%
EPS 2.07 3.18 13.73 2.60 0.87 0.42 22.87 -79.75%
  QoQ % -34.91% -76.84% 428.08% 198.85% 107.14% -98.16% -
  Horiz. % 9.05% 13.90% 60.03% 11.37% 3.80% 1.84% 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 15.25 10.11 27.92 19.49 11.96 4.07 33.77 -41.05%
  QoQ % 50.84% -63.79% 43.25% 62.96% 193.86% -87.95% -
  Horiz. % 45.16% 29.94% 82.68% 57.71% 35.42% 12.05% 100.00%
EPS 1.98 3.05 26.96 2.49 0.83 0.40 21.88 -79.76%
  QoQ % -35.08% -88.69% 982.73% 200.00% 107.50% -98.17% -
  Horiz. % 9.05% 13.94% 123.22% 11.38% 3.79% 1.83% 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 8.33 10.99 4.35 5.69 9.86 42.04 3.26 86.58%
  QoQ % -24.20% 152.64% -23.55% -42.29% -76.55% 1,189.57% -
  Horiz. % 255.52% 337.12% 133.44% 174.54% 302.45% 1,289.57% 100.00%
P/EPS 64.25 36.48 4.50 44.62 142.53 430.95 5.03 443.90%
  QoQ % 76.12% 710.67% -89.91% -68.69% -66.93% 8,467.59% -
  Horiz. % 1,277.34% 725.25% 89.46% 887.08% 2,833.60% 8,567.59% 100.00%
EY 1.56 2.74 22.20 2.24 0.70 0.23 19.89 -81.59%
  QoQ % -43.07% -87.66% 891.07% 220.00% 204.35% -98.84% -
  Horiz. % 7.84% 13.78% 111.61% 11.26% 3.52% 1.16% 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 6.95 13.07 3.53 5.99 11.05 35.30 5.21 21.12%
  QoQ % -46.82% 270.25% -41.07% -45.79% -68.70% 577.54% -
  Horiz. % 133.40% 250.86% 67.75% 114.97% 212.09% 677.54% 100.00%
P/EPS 53.62 43.40 3.65 46.92 159.77 361.90 8.05 252.79%
  QoQ % 23.55% 1,089.04% -92.22% -70.63% -55.85% 4,395.65% -
  Horiz. % 666.09% 539.13% 45.34% 582.86% 1,984.72% 4,495.65% 100.00%
EY 1.86 2.30 27.38 2.13 0.63 0.28 12.43 -71.72%
  QoQ % -19.13% -91.60% 1,185.45% 238.10% 125.00% -97.75% -
  Horiz. % 14.96% 18.50% 220.27% 17.14% 5.07% 2.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

401  316  465  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 JAKS 0.795+0.035 
 MINETEC 0.14+0.015 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers