Highlights

[GUOCO] QoQ Quarter Result on 2015-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 11-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -87.56%    YoY -     667.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 64,797 143,468 36,006 70,806 59,010 52,748 55,304 11.15%
  QoQ % -54.84% 298.46% -49.15% 19.99% 11.87% -4.62% -
  Horiz. % 117.17% 259.42% 65.11% 128.03% 106.70% 95.38% 100.00%
PBT 101,811 20,089 -6,569 24,641 81,180 16,230 8,033 444.44%
  QoQ % 406.80% 405.82% -126.66% -69.65% 400.18% 102.04% -
  Horiz. % 1,267.41% 250.08% -81.78% 306.75% 1,010.58% 202.04% 100.00%
Tax -13,207 -6,107 215 -2,177 91,686 -3,693 -3,682 134.50%
  QoQ % -116.26% -2,940.47% 109.88% -102.37% 2,582.70% -0.30% -
  Horiz. % 358.69% 165.86% -5.84% 59.13% -2,490.11% 100.30% 100.00%
NP 88,604 13,982 -6,354 22,464 172,866 12,537 4,351 647.09%
  QoQ % 533.70% 320.05% -128.29% -87.00% 1,278.85% 188.14% -
  Horiz. % 2,036.41% 321.35% -146.04% 516.30% 3,973.02% 288.14% 100.00%
NP to SH 86,834 13,353 -7,479 21,332 171,439 11,629 3,018 840.88%
  QoQ % 550.30% 278.54% -135.06% -87.56% 1,374.24% 285.32% -
  Horiz. % 2,877.20% 442.45% -247.81% 706.83% 5,680.55% 385.32% 100.00%
Tax Rate 12.97 % 30.40 % - % 8.83 % -112.94 % 22.75 % 45.84 % -56.93%
  QoQ % -57.34% 0.00% 0.00% 107.82% -596.44% -50.37% -
  Horiz. % 28.29% 66.32% 0.00% 19.26% -246.38% 49.63% 100.00%
Total Cost -23,807 129,486 42,360 48,342 -113,856 40,211 50,953 -
  QoQ % -118.39% 205.68% -12.37% 142.46% -383.15% -21.08% -
  Horiz. % -46.72% 254.13% 83.14% 94.88% -223.45% 78.92% 100.00%
Net Worth 1,156,109 1,137,957 1,119,112 1,145,085 669,683 950,503 941,481 14.69%
  QoQ % 1.60% 1.68% -2.27% 70.99% -29.54% 0.96% -
  Horiz. % 122.80% 120.87% 118.87% 121.63% 71.13% 100.96% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 12,662 - - - 13,393 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.54% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 14.58 % - % - % - % 7.81 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.68% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,156,109 1,137,957 1,119,112 1,145,085 669,683 950,503 941,481 14.69%
  QoQ % 1.60% 1.68% -2.27% 70.99% -29.54% 0.96% -
  Horiz. % 122.80% 120.87% 118.87% 121.63% 71.13% 100.96% 100.00%
NOSH 633,103 671,005 667,767 670,817 669,683 668,333 670,666 -3.77%
  QoQ % -5.65% 0.48% -0.45% 0.17% 0.20% -0.35% -
  Horiz. % 94.40% 100.05% 99.57% 100.02% 99.85% 99.65% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 136.74 % 9.75 % -17.65 % 31.73 % 292.94 % 23.77 % 7.87 % 572.00%
  QoQ % 1,302.46% 155.24% -155.63% -89.17% 1,132.39% 202.03% -
  Horiz. % 1,737.48% 123.89% -224.27% 403.18% 3,722.24% 302.03% 100.00%
ROE 7.51 % 1.17 % -0.67 % 1.86 % 25.60 % 1.22 % 0.32 % 721.29%
  QoQ % 541.88% 274.63% -136.02% -92.73% 1,998.36% 281.25% -
  Horiz. % 2,346.88% 365.62% -209.38% 581.25% 8,000.00% 381.25% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.23 21.38 5.39 10.56 8.81 7.89 8.25 15.44%
  QoQ % -52.15% 296.66% -48.96% 19.86% 11.66% -4.36% -
  Horiz. % 124.00% 259.15% 65.33% 128.00% 106.79% 95.64% 100.00%
EPS 12.96 1.99 -1.12 3.18 10.77 1.74 0.45 841.49%
  QoQ % 551.26% 277.68% -135.22% -70.47% 518.97% 286.67% -
  Horiz. % 2,880.00% 442.22% -248.89% 706.67% 2,393.33% 386.67% 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 1.8261 1.6959 1.6759 1.7070 1.0000 1.4222 1.4038 19.18%
  QoQ % 7.68% 1.19% -1.82% 70.70% -29.69% 1.31% -
  Horiz. % 130.08% 120.81% 119.38% 121.60% 71.24% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.25 20.48 5.14 10.11 8.42 7.53 7.90 11.10%
  QoQ % -54.83% 298.44% -49.16% 20.07% 11.82% -4.68% -
  Horiz. % 117.09% 259.24% 65.06% 127.97% 106.58% 95.32% 100.00%
EPS 12.40 1.91 -1.07 3.05 24.48 1.66 0.43 842.31%
  QoQ % 549.21% 278.50% -135.08% -87.54% 1,374.70% 286.05% -
  Horiz. % 2,883.72% 444.19% -248.84% 709.30% 5,693.02% 386.05% 100.00%
DPS 1.81 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. % 94.76% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6505 1.6246 1.5977 1.6348 0.9561 1.3570 1.3441 14.69%
  QoQ % 1.59% 1.68% -2.27% 70.99% -29.54% 0.96% -
  Horiz. % 122.80% 120.87% 118.87% 121.63% 71.13% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.2500 1.2300 1.3300 1.1600 1.2700 1.1600 1.2400 -
P/RPS 12.21 5.75 24.67 10.99 14.41 14.70 15.04 -12.99%
  QoQ % 112.35% -76.69% 124.48% -23.73% -1.97% -2.26% -
  Horiz. % 81.18% 38.23% 164.03% 73.07% 95.81% 97.74% 100.00%
P/EPS 9.11 61.81 -118.75 36.48 4.96 66.67 275.56 -89.72%
  QoQ % -85.26% 152.05% -425.52% 635.48% -92.56% -75.81% -
  Horiz. % 3.31% 22.43% -43.09% 13.24% 1.80% 24.19% 100.00%
EY 10.97 1.62 -0.84 2.74 20.16 1.50 0.36 877.63%
  QoQ % 577.16% 292.86% -130.66% -86.41% 1,244.00% 316.67% -
  Horiz. % 3,047.22% 450.00% -233.33% 761.11% 5,600.00% 416.67% 100.00%
DY 1.60 0.00 0.00 0.00 1.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.73 0.79 0.68 1.27 0.82 0.88 -15.81%
  QoQ % -6.85% -7.59% 16.18% -46.46% 54.88% -6.82% -
  Horiz. % 77.27% 82.95% 89.77% 77.27% 144.32% 93.18% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 12/04/16 20/01/16 11/11/15 25/08/15 07/04/15 22/01/15 -
Price 1.2100 1.2400 1.1100 1.3800 1.0300 1.2200 1.3900 -
P/RPS 11.82 5.80 20.59 13.07 11.69 15.46 16.86 -21.10%
  QoQ % 103.79% -71.83% 57.54% 11.80% -24.39% -8.30% -
  Horiz. % 70.11% 34.40% 122.12% 77.52% 69.34% 91.70% 100.00%
P/EPS 8.82 62.31 -99.11 43.40 4.02 70.11 308.89 -90.68%
  QoQ % -85.84% 162.87% -328.36% 979.60% -94.27% -77.30% -
  Horiz. % 2.86% 20.17% -32.09% 14.05% 1.30% 22.70% 100.00%
EY 11.34 1.60 -1.01 2.30 24.85 1.43 0.32 981.23%
  QoQ % 608.75% 258.42% -143.91% -90.74% 1,637.76% 346.87% -
  Horiz. % 3,543.75% 500.00% -315.62% 718.75% 7,765.62% 446.88% 100.00%
DY 1.65 0.00 0.00 0.00 1.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.73 0.66 0.81 1.03 0.86 0.99 -23.70%
  QoQ % -9.59% 10.61% -18.52% -21.36% 19.77% -13.13% -
  Horiz. % 66.67% 73.74% 66.67% 81.82% 104.04% 86.87% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers