Highlights

[GUOCO] QoQ Quarter Result on 2015-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 20-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -135.06%    YoY -     -347.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,526 64,797 143,468 36,006 70,806 59,010 52,748 0.98%
  QoQ % -17.39% -54.84% 298.46% -49.15% 19.99% 11.87% -
  Horiz. % 101.47% 122.84% 271.99% 68.26% 134.23% 111.87% 100.00%
PBT 1,692 101,811 20,089 -6,569 24,641 81,180 16,230 -77.76%
  QoQ % -98.34% 406.80% 405.82% -126.66% -69.65% 400.18% -
  Horiz. % 10.43% 627.30% 123.78% -40.47% 151.82% 500.18% 100.00%
Tax -556 -13,207 -6,107 215 -2,177 91,686 -3,693 -71.60%
  QoQ % 95.79% -116.26% -2,940.47% 109.88% -102.37% 2,582.70% -
  Horiz. % 15.06% 357.62% 165.37% -5.82% 58.95% -2,482.70% 100.00%
NP 1,136 88,604 13,982 -6,354 22,464 172,866 12,537 -79.74%
  QoQ % -98.72% 533.70% 320.05% -128.29% -87.00% 1,278.85% -
  Horiz. % 9.06% 706.74% 111.53% -50.68% 179.18% 1,378.85% 100.00%
NP to SH 265 86,834 13,353 -7,479 21,332 171,439 11,629 -91.91%
  QoQ % -99.69% 550.30% 278.54% -135.06% -87.56% 1,374.24% -
  Horiz. % 2.28% 746.70% 114.83% -64.31% 183.44% 1,474.24% 100.00%
Tax Rate 32.86 % 12.97 % 30.40 % - % 8.83 % -112.94 % 22.75 % 27.69%
  QoQ % 153.35% -57.34% 0.00% 0.00% 107.82% -596.44% -
  Horiz. % 144.44% 57.01% 133.63% 0.00% 38.81% -496.44% 100.00%
Total Cost 52,390 -23,807 129,486 42,360 48,342 -113,856 40,211 19.23%
  QoQ % 320.06% -118.39% 205.68% -12.37% 142.46% -383.15% -
  Horiz. % 130.29% -59.21% 322.02% 105.34% 120.22% -283.15% 100.00%
Net Worth 1,210,652 1,156,109 1,137,957 1,119,112 1,145,085 669,683 950,503 17.45%
  QoQ % 4.72% 1.60% 1.68% -2.27% 70.99% -29.54% -
  Horiz. % 127.37% 121.63% 119.72% 117.74% 120.47% 70.46% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 12,662 - - - 13,393 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 186.68% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,210,652 1,156,109 1,137,957 1,119,112 1,145,085 669,683 950,503 17.45%
  QoQ % 4.72% 1.60% 1.68% -2.27% 70.99% -29.54% -
  Horiz. % 127.37% 121.63% 119.72% 117.74% 120.47% 70.46% 100.00%
NOSH 662,500 633,103 671,005 667,767 670,817 669,683 668,333 -0.58%
  QoQ % 4.64% -5.65% 0.48% -0.45% 0.17% 0.20% -
  Horiz. % 99.13% 94.73% 100.40% 99.92% 100.37% 100.20% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.12 % 136.74 % 9.75 % -17.65 % 31.73 % 292.94 % 23.77 % -79.95%
  QoQ % -98.45% 1,302.46% 155.24% -155.63% -89.17% 1,132.39% -
  Horiz. % 8.92% 575.26% 41.02% -74.25% 133.49% 1,232.39% 100.00%
ROE 0.02 % 7.51 % 1.17 % -0.67 % 1.86 % 25.60 % 1.22 % -93.50%
  QoQ % -99.73% 541.88% 274.63% -136.02% -92.73% 1,998.36% -
  Horiz. % 1.64% 615.57% 95.90% -54.92% 152.46% 2,098.36% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.08 10.23 21.38 5.39 10.56 8.81 7.89 1.59%
  QoQ % -21.02% -52.15% 296.66% -48.96% 19.86% 11.66% -
  Horiz. % 102.41% 129.66% 270.98% 68.31% 133.84% 111.66% 100.00%
EPS 0.04 12.96 1.99 -1.12 3.18 10.77 1.74 -91.86%
  QoQ % -99.69% 551.26% 277.68% -135.22% -70.47% 518.97% -
  Horiz. % 2.30% 744.83% 114.37% -64.37% 182.76% 618.97% 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 1.8274 1.8261 1.6959 1.6759 1.7070 1.0000 1.4222 18.14%
  QoQ % 0.07% 7.68% 1.19% -1.82% 70.70% -29.69% -
  Horiz. % 128.49% 128.40% 119.24% 117.84% 120.03% 70.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.64 9.25 20.48 5.14 10.11 8.42 7.53 0.97%
  QoQ % -17.41% -54.83% 298.44% -49.16% 20.07% 11.82% -
  Horiz. % 101.46% 122.84% 271.98% 68.26% 134.26% 111.82% 100.00%
EPS 0.04 12.40 1.91 -1.07 3.05 24.48 1.66 -91.60%
  QoQ % -99.68% 549.21% 278.50% -135.08% -87.54% 1,374.70% -
  Horiz. % 2.41% 746.99% 115.06% -64.46% 183.73% 1,474.70% 100.00%
DPS 0.00 1.81 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% 94.76% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7284 1.6505 1.6246 1.5977 1.6348 0.9561 1.3570 17.45%
  QoQ % 4.72% 1.59% 1.68% -2.27% 70.99% -29.54% -
  Horiz. % 127.37% 121.63% 119.72% 117.74% 120.47% 70.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.2100 1.2500 1.2300 1.3300 1.1600 1.2700 1.1600 -
P/RPS 14.98 12.21 5.75 24.67 10.99 14.41 14.70 1.26%
  QoQ % 22.69% 112.35% -76.69% 124.48% -23.73% -1.97% -
  Horiz. % 101.90% 83.06% 39.12% 167.82% 74.76% 98.03% 100.00%
P/EPS 3,025.00 9.11 61.81 -118.75 36.48 4.96 66.67 1,163.32%
  QoQ % 33,105.27% -85.26% 152.05% -425.52% 635.48% -92.56% -
  Horiz. % 4,537.27% 13.66% 92.71% -178.12% 54.72% 7.44% 100.00%
EY 0.03 10.97 1.62 -0.84 2.74 20.16 1.50 -92.58%
  QoQ % -99.73% 577.16% 292.86% -130.66% -86.41% 1,244.00% -
  Horiz. % 2.00% 731.33% 108.00% -56.00% 182.67% 1,344.00% 100.00%
DY 0.00 1.60 0.00 0.00 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.68 0.73 0.79 0.68 1.27 0.82 -13.44%
  QoQ % -2.94% -6.85% -7.59% 16.18% -46.46% 54.88% -
  Horiz. % 80.49% 82.93% 89.02% 96.34% 82.93% 154.88% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 12/04/16 20/01/16 11/11/15 25/08/15 07/04/15 -
Price 1.1800 1.2100 1.2400 1.1100 1.3800 1.0300 1.2200 -
P/RPS 14.61 11.82 5.80 20.59 13.07 11.69 15.46 -3.69%
  QoQ % 23.60% 103.79% -71.83% 57.54% 11.80% -24.39% -
  Horiz. % 94.50% 76.46% 37.52% 133.18% 84.54% 75.61% 100.00%
P/EPS 2,950.00 8.82 62.31 -99.11 43.40 4.02 70.11 1,101.54%
  QoQ % 33,346.71% -85.84% 162.87% -328.36% 979.60% -94.27% -
  Horiz. % 4,207.67% 12.58% 88.87% -141.36% 61.90% 5.73% 100.00%
EY 0.03 11.34 1.60 -1.01 2.30 24.85 1.43 -92.34%
  QoQ % -99.74% 608.75% 258.42% -143.91% -90.74% 1,637.76% -
  Horiz. % 2.10% 793.01% 111.89% -70.63% 160.84% 1,737.76% 100.00%
DY 0.00 1.65 0.00 0.00 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.65 0.66 0.73 0.66 0.81 1.03 0.86 -16.98%
  QoQ % -1.52% -9.59% 10.61% -18.52% -21.36% 19.77% -
  Horiz. % 75.58% 76.74% 84.88% 76.74% 94.19% 119.77% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers