Highlights

[GUOCO] QoQ Quarter Result on 2014-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 22-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     8.56%    YoY -     -75.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 70,806 59,010 52,748 55,304 28,501 57,968 58,440 13.64%
  QoQ % 19.99% 11.87% -4.62% 94.04% -50.83% -0.81% -
  Horiz. % 121.16% 100.98% 90.26% 94.63% 48.77% 99.19% 100.00%
PBT 24,641 81,180 16,230 8,033 4,446 119,361 19,136 18.34%
  QoQ % -69.65% 400.18% 102.04% 80.68% -96.28% 523.75% -
  Horiz. % 128.77% 424.23% 84.81% 41.98% 23.23% 623.75% 100.00%
Tax -2,177 91,686 -3,693 -3,682 -943 -6,307 -3,635 -28.93%
  QoQ % -102.37% 2,582.70% -0.30% -290.46% 85.05% -73.51% -
  Horiz. % 59.89% -2,522.31% 101.60% 101.29% 25.94% 173.51% 100.00%
NP 22,464 172,866 12,537 4,351 3,503 113,054 15,501 28.03%
  QoQ % -87.00% 1,278.85% 188.14% 24.21% -96.90% 629.33% -
  Horiz. % 144.92% 1,115.19% 80.88% 28.07% 22.60% 729.33% 100.00%
NP to SH 21,332 171,439 11,629 3,018 2,780 112,320 15,707 22.62%
  QoQ % -87.56% 1,374.24% 285.32% 8.56% -97.52% 615.10% -
  Horiz. % 135.81% 1,091.48% 74.04% 19.21% 17.70% 715.10% 100.00%
Tax Rate 8.83 % -112.94 % 22.75 % 45.84 % 21.21 % 5.28 % 19.00 % -39.97%
  QoQ % 107.82% -596.44% -50.37% 116.12% 301.70% -72.21% -
  Horiz. % 46.47% -594.42% 119.74% 241.26% 111.63% 27.79% 100.00%
Total Cost 48,342 -113,856 40,211 50,953 24,998 -55,086 42,939 8.21%
  QoQ % 142.46% -383.15% -21.08% 103.83% 145.38% -228.29% -
  Horiz. % 112.58% -265.16% 93.65% 118.66% 58.22% -128.29% 100.00%
Net Worth 1,145,085 669,683 950,503 941,481 940,632 952,409 837,216 23.19%
  QoQ % 70.99% -29.54% 0.96% 0.09% -1.24% 13.76% -
  Horiz. % 136.77% 79.99% 113.53% 112.45% 112.35% 113.76% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 13,393 - - - 13,395 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 65.47% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,145,085 669,683 950,503 941,481 940,632 952,409 837,216 23.19%
  QoQ % 70.99% -29.54% 0.96% 0.09% -1.24% 13.76% -
  Horiz. % 136.77% 79.99% 113.53% 112.45% 112.35% 113.76% 100.00%
NOSH 670,817 669,683 668,333 670,666 661,904 669,767 668,383 0.24%
  QoQ % 0.17% 0.20% -0.35% 1.32% -1.17% 0.21% -
  Horiz. % 100.36% 100.19% 99.99% 100.34% 99.03% 100.21% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 31.73 % 292.94 % 23.77 % 7.87 % 12.29 % 195.03 % 26.52 % 12.69%
  QoQ % -89.17% 1,132.39% 202.03% -35.96% -93.70% 635.41% -
  Horiz. % 119.65% 1,104.60% 89.63% 29.68% 46.34% 735.41% 100.00%
ROE 1.86 % 25.60 % 1.22 % 0.32 % 0.30 % 11.79 % 1.88 % -0.71%
  QoQ % -92.73% 1,998.36% 281.25% 6.67% -97.46% 527.13% -
  Horiz. % 98.94% 1,361.70% 64.89% 17.02% 15.96% 627.13% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.56 8.81 7.89 8.25 4.31 8.65 8.74 13.43%
  QoQ % 19.86% 11.66% -4.36% 91.42% -50.17% -1.03% -
  Horiz. % 120.82% 100.80% 90.27% 94.39% 49.31% 98.97% 100.00%
EPS 3.18 10.77 1.74 0.45 0.42 16.77 2.35 22.32%
  QoQ % -70.47% 518.97% 286.67% 7.14% -97.50% 613.62% -
  Horiz. % 135.32% 458.30% 74.04% 19.15% 17.87% 713.62% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7070 1.0000 1.4222 1.4038 1.4211 1.4220 1.2526 22.89%
  QoQ % 70.70% -29.69% 1.31% -1.22% -0.06% 13.52% -
  Horiz. % 136.28% 79.83% 113.54% 112.07% 113.45% 113.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.11 8.42 7.53 7.90 4.07 8.28 8.34 13.68%
  QoQ % 20.07% 11.82% -4.68% 94.10% -50.85% -0.72% -
  Horiz. % 121.22% 100.96% 90.29% 94.72% 48.80% 99.28% 100.00%
EPS 3.05 24.48 1.66 0.43 0.40 16.04 2.24 22.82%
  QoQ % -87.54% 1,374.70% 286.05% 7.50% -97.51% 616.07% -
  Horiz. % 136.16% 1,092.86% 74.11% 19.20% 17.86% 716.07% 100.00%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6348 0.9561 1.3570 1.3441 1.3429 1.3597 1.1952 23.20%
  QoQ % 70.99% -29.54% 0.96% 0.09% -1.24% 13.76% -
  Horiz. % 136.78% 79.99% 113.54% 112.46% 112.36% 113.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1600 1.2700 1.1600 1.2400 1.8100 1.1500 1.0800 -
P/RPS 10.99 14.41 14.70 15.04 42.04 13.29 12.35 -7.48%
  QoQ % -23.73% -1.97% -2.26% -64.22% 216.33% 7.61% -
  Horiz. % 88.99% 116.68% 119.03% 121.78% 340.40% 107.61% 100.00%
P/EPS 36.48 4.96 66.67 275.56 430.95 6.86 45.96 -14.26%
  QoQ % 635.48% -92.56% -75.81% -36.06% 6,182.07% -85.07% -
  Horiz. % 79.37% 10.79% 145.06% 599.56% 937.66% 14.93% 100.00%
EY 2.74 20.16 1.50 0.36 0.23 14.58 2.18 16.45%
  QoQ % -86.41% 1,244.00% 316.67% 56.52% -98.42% 568.81% -
  Horiz. % 125.69% 924.77% 68.81% 16.51% 10.55% 668.81% 100.00%
DY 0.00 1.57 0.00 0.00 0.00 1.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 1.27 0.82 0.88 1.27 0.81 0.86 -14.48%
  QoQ % -46.46% 54.88% -6.82% -30.71% 56.79% -5.81% -
  Horiz. % 79.07% 147.67% 95.35% 102.33% 147.67% 94.19% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 11/11/15 25/08/15 07/04/15 22/01/15 14/10/14 25/08/14 21/04/14 -
Price 1.3800 1.0300 1.2200 1.3900 1.5200 1.8400 1.2000 -
P/RPS 13.07 11.69 15.46 16.86 35.30 21.26 13.72 -3.18%
  QoQ % 11.80% -24.39% -8.30% -52.24% 66.04% 54.96% -
  Horiz. % 95.26% 85.20% 112.68% 122.89% 257.29% 154.96% 100.00%
P/EPS 43.40 4.02 70.11 308.89 361.90 10.97 51.06 -10.26%
  QoQ % 979.60% -94.27% -77.30% -14.65% 3,199.00% -78.52% -
  Horiz. % 85.00% 7.87% 137.31% 604.95% 708.77% 21.48% 100.00%
EY 2.30 24.85 1.43 0.32 0.28 9.11 1.96 11.24%
  QoQ % -90.74% 1,637.76% 346.87% 14.29% -96.93% 364.80% -
  Horiz. % 117.35% 1,267.86% 72.96% 16.33% 14.29% 464.80% 100.00%
DY 0.00 1.94 0.00 0.00 0.00 1.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 177.98% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.81 1.03 0.86 0.99 1.07 1.29 0.96 -10.70%
  QoQ % -21.36% 19.77% -13.13% -7.48% -17.05% 34.38% -
  Horiz. % 84.38% 107.29% 89.58% 103.12% 111.46% 134.38% 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.
 


 

284  288  569  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12-0.005 
 EFORCE 0.715+0.06 
 NETX 0.0150.00 
 KNM 0.37+0.005 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.01 
 ISTONE 0.2050.00 
 ARMADA 0.235+0.005 
Partners & Brokers