Highlights

[GUOCO] QoQ Quarter Result on 2016-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -99.69%    YoY -     -98.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 95,318 81,165 30,730 53,526 64,797 143,468 36,006 91.48%
  QoQ % 17.44% 164.12% -42.59% -17.39% -54.84% 298.46% -
  Horiz. % 264.73% 225.42% 85.35% 148.66% 179.96% 398.46% 100.00%
PBT 6,636 13,565 110,408 1,692 101,811 20,089 -6,569 -
  QoQ % -51.08% -87.71% 6,425.30% -98.34% 406.80% 405.82% -
  Horiz. % -101.02% -206.50% -1,680.74% -25.76% -1,549.87% -305.82% 100.00%
Tax -3,374 -3,307 1,400 -556 -13,207 -6,107 215 -
  QoQ % -2.03% -336.21% 351.80% 95.79% -116.26% -2,940.47% -
  Horiz. % -1,569.30% -1,538.14% 651.16% -258.60% -6,142.79% -2,840.47% 100.00%
NP 3,262 10,258 111,808 1,136 88,604 13,982 -6,354 -
  QoQ % -68.20% -90.83% 9,742.25% -98.72% 533.70% 320.05% -
  Horiz. % -51.34% -161.44% -1,759.65% -17.88% -1,394.46% -220.05% 100.00%
NP to SH 2,392 8,341 110,811 265 86,834 13,353 -7,479 -
  QoQ % -71.32% -92.47% 41,715.47% -99.69% 550.30% 278.54% -
  Horiz. % -31.98% -111.53% -1,481.63% -3.54% -1,161.04% -178.54% 100.00%
Tax Rate 50.84 % 24.38 % -1.27 % 32.86 % 12.97 % 30.40 % - % -
  QoQ % 108.53% 2,019.68% -103.86% 153.35% -57.34% 0.00% -
  Horiz. % 167.24% 80.20% -4.18% 108.09% 42.66% 100.00% -
Total Cost 92,056 70,907 -81,078 52,390 -23,807 129,486 42,360 67.86%
  QoQ % 29.83% 187.46% -254.76% 320.06% -118.39% 205.68% -
  Horiz. % 217.32% 167.39% -191.40% 123.68% -56.20% 305.68% 100.00%
Net Worth 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 1,137,957 1,119,112 12.33%
  QoQ % 0.18% 0.62% 9.16% 4.72% 1.60% 1.68% -
  Horiz. % 119.03% 118.82% 118.09% 108.18% 103.31% 101.68% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,397 - - - 12,662 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.81% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 560.10 % - % - % - % 14.58 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,841.56% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 1,137,957 1,119,112 12.33%
  QoQ % 0.18% 0.62% 9.16% 4.72% 1.60% 1.68% -
  Horiz. % 119.03% 118.82% 118.09% 108.18% 103.31% 101.68% 100.00%
NOSH 669,881 669,880 669,880 662,500 633,103 671,005 667,767 0.21%
  QoQ % 0.00% 0.00% 1.11% 4.64% -5.65% 0.48% -
  Horiz. % 100.32% 100.32% 100.32% 99.21% 94.81% 100.48% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.42 % 12.64 % 363.84 % 2.12 % 136.74 % 9.75 % -17.65 % -
  QoQ % -72.94% -96.53% 17,062.27% -98.45% 1,302.46% 155.24% -
  Horiz. % -19.38% -71.61% -2,061.42% -12.01% -774.73% -55.24% 100.00%
ROE 0.18 % 0.63 % 8.38 % 0.02 % 7.51 % 1.17 % -0.67 % -
  QoQ % -71.43% -92.48% 41,800.00% -99.73% 541.88% 274.63% -
  Horiz. % -26.87% -94.03% -1,250.75% -2.99% -1,120.90% -174.63% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.23 12.12 4.59 8.08 10.23 21.38 5.39 91.13%
  QoQ % 17.41% 164.05% -43.19% -21.02% -52.15% 296.66% -
  Horiz. % 264.01% 224.86% 85.16% 149.91% 189.80% 396.66% 100.00%
EPS 0.36 1.25 16.54 0.04 12.96 1.99 -1.12 -
  QoQ % -71.20% -92.44% 41,250.00% -99.69% 551.26% 277.68% -
  Horiz. % -32.14% -111.61% -1,476.79% -3.57% -1,157.14% -177.68% 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 1.9885 1.9850 1.9728 1.8274 1.8261 1.6959 1.6759 12.09%
  QoQ % 0.18% 0.62% 7.96% 0.07% 7.68% 1.19% -
  Horiz. % 118.65% 118.44% 117.72% 109.04% 108.96% 101.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.61 11.59 4.39 7.64 9.25 20.48 5.14 91.51%
  QoQ % 17.43% 164.01% -42.54% -17.41% -54.83% 298.44% -
  Horiz. % 264.79% 225.49% 85.41% 148.64% 179.96% 398.44% 100.00%
EPS 0.34 1.19 15.82 0.04 12.40 1.91 -1.07 -
  QoQ % -71.43% -92.48% 39,450.00% -99.68% 549.21% 278.50% -
  Horiz. % -31.78% -111.21% -1,478.50% -3.74% -1,158.88% -178.50% 100.00%
DPS 1.91 0.00 0.00 0.00 1.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.52% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9017 1.8983 1.8867 1.7284 1.6505 1.6246 1.5977 12.33%
  QoQ % 0.18% 0.61% 9.16% 4.72% 1.59% 1.68% -
  Horiz. % 119.03% 118.81% 118.09% 108.18% 103.30% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.2100 1.4000 1.1500 1.2100 1.2500 1.2300 1.3300 -
P/RPS 8.50 11.55 25.07 14.98 12.21 5.75 24.67 -50.88%
  QoQ % -26.41% -53.93% 67.36% 22.69% 112.35% -76.69% -
  Horiz. % 34.45% 46.82% 101.62% 60.72% 49.49% 23.31% 100.00%
P/EPS 338.86 112.44 6.95 3,025.00 9.11 61.81 -118.75 -
  QoQ % 201.37% 1,517.84% -99.77% 33,105.27% -85.26% 152.05% -
  Horiz. % -285.36% -94.69% -5.85% -2,547.37% -7.67% -52.05% 100.00%
EY 0.30 0.89 14.38 0.03 10.97 1.62 -0.84 -
  QoQ % -66.29% -93.81% 47,833.34% -99.73% 577.16% 292.86% -
  Horiz. % -35.71% -105.95% -1,711.90% -3.57% -1,305.95% -192.86% 100.00%
DY 1.65 0.00 0.00 0.00 1.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.12% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.71 0.58 0.66 0.68 0.73 0.79 -15.85%
  QoQ % -14.08% 22.41% -12.12% -2.94% -6.85% -7.59% -
  Horiz. % 77.22% 89.87% 73.42% 83.54% 86.08% 92.41% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 20/01/16 -
Price 1.1700 1.3100 1.1400 1.1800 1.2100 1.2400 1.1100 -
P/RPS 8.22 10.81 24.85 14.61 11.82 5.80 20.59 -45.81%
  QoQ % -23.96% -56.50% 70.09% 23.60% 103.79% -71.83% -
  Horiz. % 39.92% 52.50% 120.69% 70.96% 57.41% 28.17% 100.00%
P/EPS 327.66 105.21 6.89 2,950.00 8.82 62.31 -99.11 -
  QoQ % 211.43% 1,427.00% -99.77% 33,346.71% -85.84% 162.87% -
  Horiz. % -330.60% -106.15% -6.95% -2,976.49% -8.90% -62.87% 100.00%
EY 0.31 0.95 14.51 0.03 11.34 1.60 -1.01 -
  QoQ % -67.37% -93.45% 48,266.67% -99.74% 608.75% 258.42% -
  Horiz. % -30.69% -94.06% -1,436.63% -2.97% -1,122.77% -158.42% 100.00%
DY 1.71 0.00 0.00 0.00 1.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.66 0.58 0.65 0.66 0.73 0.66 -7.21%
  QoQ % -10.61% 13.79% -10.77% -1.52% -9.59% 10.61% -
  Horiz. % 89.39% 100.00% 87.88% 98.48% 100.00% 110.61% 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.
 


 

153  236  456  1301 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.24+0.08 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG 0.310.00 
 VELESTO 0.325-0.005 
 SAPNRG-WA 0.130.00 
 ALAM 0.11+0.005 
 ARMADA 0.24-0.01 
 ALAM-WA 0.06+0.005 
 KNM-WB 0.295+0.005 
Partners & Brokers