Highlights

[GUOCO] QoQ Quarter Result on 2015-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     1,374.24%    YoY -     52.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 143,468 36,006 70,806 59,010 52,748 55,304 28,501 193.43%
  QoQ % 298.46% -49.15% 19.99% 11.87% -4.62% 94.04% -
  Horiz. % 503.38% 126.33% 248.43% 207.05% 185.07% 194.04% 100.00%
PBT 20,089 -6,569 24,641 81,180 16,230 8,033 4,446 173.06%
  QoQ % 405.82% -126.66% -69.65% 400.18% 102.04% 80.68% -
  Horiz. % 451.84% -147.75% 554.23% 1,825.91% 365.05% 180.68% 100.00%
Tax -6,107 215 -2,177 91,686 -3,693 -3,682 -943 247.04%
  QoQ % -2,940.47% 109.88% -102.37% 2,582.70% -0.30% -290.46% -
  Horiz. % 647.61% -22.80% 230.86% -9,722.80% 391.62% 390.46% 100.00%
NP 13,982 -6,354 22,464 172,866 12,537 4,351 3,503 151.41%
  QoQ % 320.05% -128.29% -87.00% 1,278.85% 188.14% 24.21% -
  Horiz. % 399.14% -181.39% 641.28% 4,934.80% 357.89% 124.21% 100.00%
NP to SH 13,353 -7,479 21,332 171,439 11,629 3,018 2,780 184.41%
  QoQ % 278.54% -135.06% -87.56% 1,374.24% 285.32% 8.56% -
  Horiz. % 480.32% -269.03% 767.34% 6,166.87% 418.31% 108.56% 100.00%
Tax Rate 30.40 % - % 8.83 % -112.94 % 22.75 % 45.84 % 21.21 % 27.09%
  QoQ % 0.00% 0.00% 107.82% -596.44% -50.37% 116.12% -
  Horiz. % 143.33% 0.00% 41.63% -532.48% 107.26% 216.12% 100.00%
Total Cost 129,486 42,360 48,342 -113,856 40,211 50,953 24,998 199.07%
  QoQ % 205.68% -12.37% 142.46% -383.15% -21.08% 103.83% -
  Horiz. % 517.99% 169.45% 193.38% -455.46% 160.86% 203.83% 100.00%
Net Worth 1,137,957 1,119,112 1,145,085 669,683 950,503 941,481 940,632 13.52%
  QoQ % 1.68% -2.27% 70.99% -29.54% 0.96% 0.09% -
  Horiz. % 120.98% 118.97% 121.74% 71.19% 101.05% 100.09% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 13,393 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 7.81 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,137,957 1,119,112 1,145,085 669,683 950,503 941,481 940,632 13.52%
  QoQ % 1.68% -2.27% 70.99% -29.54% 0.96% 0.09% -
  Horiz. % 120.98% 118.97% 121.74% 71.19% 101.05% 100.09% 100.00%
NOSH 671,005 667,767 670,817 669,683 668,333 670,666 661,904 0.91%
  QoQ % 0.48% -0.45% 0.17% 0.20% -0.35% 1.32% -
  Horiz. % 101.37% 100.89% 101.35% 101.18% 100.97% 101.32% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.75 % -17.65 % 31.73 % 292.94 % 23.77 % 7.87 % 12.29 % -14.29%
  QoQ % 155.24% -155.63% -89.17% 1,132.39% 202.03% -35.96% -
  Horiz. % 79.33% -143.61% 258.18% 2,383.56% 193.41% 64.04% 100.00%
ROE 1.17 % -0.67 % 1.86 % 25.60 % 1.22 % 0.32 % 0.30 % 147.56%
  QoQ % 274.63% -136.02% -92.73% 1,998.36% 281.25% 6.67% -
  Horiz. % 390.00% -223.33% 620.00% 8,533.33% 406.67% 106.67% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.38 5.39 10.56 8.81 7.89 8.25 4.31 190.58%
  QoQ % 296.66% -48.96% 19.86% 11.66% -4.36% 91.42% -
  Horiz. % 496.06% 125.06% 245.01% 204.41% 183.06% 191.42% 100.00%
EPS 1.99 -1.12 3.18 10.77 1.74 0.45 0.42 181.83%
  QoQ % 277.68% -135.22% -70.47% 518.97% 286.67% 7.14% -
  Horiz. % 473.81% -266.67% 757.14% 2,564.29% 414.29% 107.14% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6959 1.6759 1.7070 1.0000 1.4222 1.4038 1.4211 12.50%
  QoQ % 1.19% -1.82% 70.70% -29.69% 1.31% -1.22% -
  Horiz. % 119.34% 117.93% 120.12% 70.37% 100.08% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.48 5.14 10.11 8.42 7.53 7.90 4.07 193.36%
  QoQ % 298.44% -49.16% 20.07% 11.82% -4.68% 94.10% -
  Horiz. % 503.19% 126.29% 248.40% 206.88% 185.01% 194.10% 100.00%
EPS 1.91 -1.07 3.05 24.48 1.66 0.43 0.40 183.29%
  QoQ % 278.50% -135.08% -87.54% 1,374.70% 286.05% 7.50% -
  Horiz. % 477.50% -267.50% 762.50% 6,120.00% 415.00% 107.50% 100.00%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6246 1.5977 1.6348 0.9561 1.3570 1.3441 1.3429 13.52%
  QoQ % 1.68% -2.27% 70.99% -29.54% 0.96% 0.09% -
  Horiz. % 120.98% 118.97% 121.74% 71.20% 101.05% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.2300 1.3300 1.1600 1.2700 1.1600 1.2400 1.8100 -
P/RPS 5.75 24.67 10.99 14.41 14.70 15.04 42.04 -73.42%
  QoQ % -76.69% 124.48% -23.73% -1.97% -2.26% -64.22% -
  Horiz. % 13.68% 58.68% 26.14% 34.28% 34.97% 35.78% 100.00%
P/EPS 61.81 -118.75 36.48 4.96 66.67 275.56 430.95 -72.57%
  QoQ % 152.05% -425.52% 635.48% -92.56% -75.81% -36.06% -
  Horiz. % 14.34% -27.56% 8.47% 1.15% 15.47% 63.94% 100.00%
EY 1.62 -0.84 2.74 20.16 1.50 0.36 0.23 267.01%
  QoQ % 292.86% -130.66% -86.41% 1,244.00% 316.67% 56.52% -
  Horiz. % 704.35% -365.22% 1,191.30% 8,765.22% 652.17% 156.52% 100.00%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.73 0.79 0.68 1.27 0.82 0.88 1.27 -30.84%
  QoQ % -7.59% 16.18% -46.46% 54.88% -6.82% -30.71% -
  Horiz. % 57.48% 62.20% 53.54% 100.00% 64.57% 69.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/04/16 20/01/16 11/11/15 25/08/15 07/04/15 22/01/15 14/10/14 -
Price 1.2400 1.1100 1.3800 1.0300 1.2200 1.3900 1.5200 -
P/RPS 5.80 20.59 13.07 11.69 15.46 16.86 35.30 -69.97%
  QoQ % -71.83% 57.54% 11.80% -24.39% -8.30% -52.24% -
  Horiz. % 16.43% 58.33% 37.03% 33.12% 43.80% 47.76% 100.00%
P/EPS 62.31 -99.11 43.40 4.02 70.11 308.89 361.90 -69.02%
  QoQ % 162.87% -328.36% 979.60% -94.27% -77.30% -14.65% -
  Horiz. % 17.22% -27.39% 11.99% 1.11% 19.37% 85.35% 100.00%
EY 1.60 -1.01 2.30 24.85 1.43 0.32 0.28 219.29%
  QoQ % 258.42% -143.91% -90.74% 1,637.76% 346.87% 14.29% -
  Horiz. % 571.43% -360.71% 821.43% 8,875.00% 510.71% 114.29% 100.00%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.73 0.66 0.81 1.03 0.86 0.99 1.07 -22.48%
  QoQ % 10.61% -18.52% -21.36% 19.77% -13.13% -7.48% -
  Horiz. % 68.22% 61.68% 75.70% 96.26% 80.37% 92.52% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers