Highlights

[GUOCO] QoQ Quarter Result on 2014-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 14-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -97.52%    YoY -     -78.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 59,010 52,748 55,304 28,501 57,968 58,440 59,103 -0.11%
  QoQ % 11.87% -4.62% 94.04% -50.83% -0.81% -1.12% -
  Horiz. % 99.84% 89.25% 93.57% 48.22% 98.08% 98.88% 100.00%
PBT 81,180 16,230 8,033 4,446 119,361 19,136 16,190 193.82%
  QoQ % 400.18% 102.04% 80.68% -96.28% 523.75% 18.20% -
  Horiz. % 501.42% 100.25% 49.62% 27.46% 737.25% 118.20% 100.00%
Tax 91,686 -3,693 -3,682 -943 -6,307 -3,635 -2,307 -
  QoQ % 2,582.70% -0.30% -290.46% 85.05% -73.51% -57.56% -
  Horiz. % -3,974.25% 160.08% 159.60% 40.88% 273.39% 157.56% 100.00%
NP 172,866 12,537 4,351 3,503 113,054 15,501 13,883 439.71%
  QoQ % 1,278.85% 188.14% 24.21% -96.90% 629.33% 11.65% -
  Horiz. % 1,245.16% 90.30% 31.34% 25.23% 814.33% 111.65% 100.00%
NP to SH 171,439 11,629 3,018 2,780 112,320 15,707 12,262 483.17%
  QoQ % 1,374.24% 285.32% 8.56% -97.52% 615.10% 28.09% -
  Horiz. % 1,398.13% 94.84% 24.61% 22.67% 916.00% 128.09% 100.00%
Tax Rate -112.94 % 22.75 % 45.84 % 21.21 % 5.28 % 19.00 % 14.25 % -
  QoQ % -596.44% -50.37% 116.12% 301.70% -72.21% 33.33% -
  Horiz. % -792.56% 159.65% 321.68% 148.84% 37.05% 133.33% 100.00%
Total Cost -113,856 40,211 50,953 24,998 -55,086 42,939 45,220 -
  QoQ % -383.15% -21.08% 103.83% 145.38% -228.29% -5.04% -
  Horiz. % -251.78% 88.92% 112.68% 55.28% -121.82% 94.96% 100.00%
Net Worth 669,683 950,503 941,481 940,632 952,409 837,216 822,425 -12.83%
  QoQ % -29.54% 0.96% 0.09% -1.24% 13.76% 1.80% -
  Horiz. % 81.43% 115.57% 114.48% 114.37% 115.81% 101.80% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,393 - - - 13,395 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 7.81 % - % - % - % 11.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 669,683 950,503 941,481 940,632 952,409 837,216 822,425 -12.83%
  QoQ % -29.54% 0.96% 0.09% -1.24% 13.76% 1.80% -
  Horiz. % 81.43% 115.57% 114.48% 114.37% 115.81% 101.80% 100.00%
NOSH 669,683 668,333 670,666 661,904 669,767 668,383 670,054 -0.04%
  QoQ % 0.20% -0.35% 1.32% -1.17% 0.21% -0.25% -
  Horiz. % 99.94% 99.74% 100.09% 98.78% 99.96% 99.75% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 292.94 % 23.77 % 7.87 % 12.29 % 195.03 % 26.52 % 23.49 % 440.26%
  QoQ % 1,132.39% 202.03% -35.96% -93.70% 635.41% 12.90% -
  Horiz. % 1,247.08% 101.19% 33.50% 52.32% 830.27% 112.90% 100.00%
ROE 25.60 % 1.22 % 0.32 % 0.30 % 11.79 % 1.88 % 1.49 % 569.32%
  QoQ % 1,998.36% 281.25% 6.67% -97.46% 527.13% 26.17% -
  Horiz. % 1,718.12% 81.88% 21.48% 20.13% 791.28% 126.17% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.81 7.89 8.25 4.31 8.65 8.74 8.82 -0.08%
  QoQ % 11.66% -4.36% 91.42% -50.17% -1.03% -0.91% -
  Horiz. % 99.89% 89.46% 93.54% 48.87% 98.07% 99.09% 100.00%
EPS 10.77 1.74 0.45 0.42 16.77 2.35 1.83 227.03%
  QoQ % 518.97% 286.67% 7.14% -97.50% 613.62% 28.42% -
  Horiz. % 588.52% 95.08% 24.59% 22.95% 916.39% 128.42% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.4222 1.4038 1.4211 1.4220 1.2526 1.2274 -12.80%
  QoQ % -29.69% 1.31% -1.22% -0.06% 13.52% 2.05% -
  Horiz. % 81.47% 115.87% 114.37% 115.78% 115.85% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.42 7.53 7.90 4.07 8.28 8.34 8.44 -0.16%
  QoQ % 11.82% -4.68% 94.10% -50.85% -0.72% -1.18% -
  Horiz. % 99.76% 89.22% 93.60% 48.22% 98.10% 98.82% 100.00%
EPS 24.48 1.66 0.43 0.40 16.04 2.24 1.75 483.37%
  QoQ % 1,374.70% 286.05% 7.50% -97.51% 616.07% 28.00% -
  Horiz. % 1,398.86% 94.86% 24.57% 22.86% 916.57% 128.00% 100.00%
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9561 1.3570 1.3441 1.3429 1.3597 1.1952 1.1741 -12.83%
  QoQ % -29.54% 0.96% 0.09% -1.24% 13.76% 1.80% -
  Horiz. % 81.43% 115.58% 114.48% 114.38% 115.81% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.2700 1.1600 1.2400 1.8100 1.1500 1.0800 1.0000 -
P/RPS 14.41 14.70 15.04 42.04 13.29 12.35 11.34 17.37%
  QoQ % -1.97% -2.26% -64.22% 216.33% 7.61% 8.91% -
  Horiz. % 127.07% 129.63% 132.63% 370.72% 117.20% 108.91% 100.00%
P/EPS 4.96 66.67 275.56 430.95 6.86 45.96 54.64 -79.89%
  QoQ % -92.56% -75.81% -36.06% 6,182.07% -85.07% -15.89% -
  Horiz. % 9.08% 122.02% 504.32% 788.71% 12.55% 84.11% 100.00%
EY 20.16 1.50 0.36 0.23 14.58 2.18 1.83 397.28%
  QoQ % 1,244.00% 316.67% 56.52% -98.42% 568.81% 19.13% -
  Horiz. % 1,101.64% 81.97% 19.67% 12.57% 796.72% 119.13% 100.00%
DY 1.57 0.00 0.00 0.00 1.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.27 0.82 0.88 1.27 0.81 0.86 0.81 35.07%
  QoQ % 54.88% -6.82% -30.71% 56.79% -5.81% 6.17% -
  Horiz. % 156.79% 101.23% 108.64% 156.79% 100.00% 106.17% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 07/04/15 22/01/15 14/10/14 25/08/14 21/04/14 21/01/14 -
Price 1.0300 1.2200 1.3900 1.5200 1.8400 1.2000 1.0000 -
P/RPS 11.69 15.46 16.86 35.30 21.26 13.72 11.34 2.05%
  QoQ % -24.39% -8.30% -52.24% 66.04% 54.96% 20.99% -
  Horiz. % 103.09% 136.33% 148.68% 311.29% 187.48% 120.99% 100.00%
P/EPS 4.02 70.11 308.89 361.90 10.97 51.06 54.64 -82.53%
  QoQ % -94.27% -77.30% -14.65% 3,199.00% -78.52% -6.55% -
  Horiz. % 7.36% 128.31% 565.32% 662.34% 20.08% 93.45% 100.00%
EY 24.85 1.43 0.32 0.28 9.11 1.96 1.83 471.91%
  QoQ % 1,637.76% 346.87% 14.29% -96.93% 364.80% 7.10% -
  Horiz. % 1,357.92% 78.14% 17.49% 15.30% 497.81% 107.10% 100.00%
DY 1.94 0.00 0.00 0.00 1.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.98% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.03 0.86 0.99 1.07 1.29 0.96 0.81 17.42%
  QoQ % 19.77% -13.13% -7.48% -17.05% 34.38% 18.52% -
  Horiz. % 127.16% 106.17% 122.22% 132.10% 159.26% 118.52% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers