Highlights

[GUOCO] QoQ Quarter Result on 2016-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 18-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     41,715.47%    YoY -     1,581.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 157,606 95,318 81,165 30,730 53,526 64,797 143,468 6.46%
  QoQ % 65.35% 17.44% 164.12% -42.59% -17.39% -54.84% -
  Horiz. % 109.85% 66.44% 56.57% 21.42% 37.31% 45.16% 100.00%
PBT 5,344 6,636 13,565 110,408 1,692 101,811 20,089 -58.60%
  QoQ % -19.47% -51.08% -87.71% 6,425.30% -98.34% 406.80% -
  Horiz. % 26.60% 33.03% 67.52% 549.59% 8.42% 506.80% 100.00%
Tax -2,564 -3,374 -3,307 1,400 -556 -13,207 -6,107 -43.90%
  QoQ % 24.01% -2.03% -336.21% 351.80% 95.79% -116.26% -
  Horiz. % 41.98% 55.25% 54.15% -22.92% 9.10% 216.26% 100.00%
NP 2,780 3,262 10,258 111,808 1,136 88,604 13,982 -65.90%
  QoQ % -14.78% -68.20% -90.83% 9,742.25% -98.72% 533.70% -
  Horiz. % 19.88% 23.33% 73.37% 799.66% 8.12% 633.70% 100.00%
NP to SH 1,060 2,392 8,341 110,811 265 86,834 13,353 -81.50%
  QoQ % -55.69% -71.32% -92.47% 41,715.47% -99.69% 550.30% -
  Horiz. % 7.94% 17.91% 62.47% 829.86% 1.98% 650.30% 100.00%
Tax Rate 47.98 % 50.84 % 24.38 % -1.27 % 32.86 % 12.97 % 30.40 % 35.52%
  QoQ % -5.63% 108.53% 2,019.68% -103.86% 153.35% -57.34% -
  Horiz. % 157.83% 167.24% 80.20% -4.18% 108.09% 42.66% 100.00%
Total Cost 154,826 92,056 70,907 -81,078 52,390 -23,807 129,486 12.64%
  QoQ % 68.19% 29.83% 187.46% -254.76% 320.06% -118.39% -
  Horiz. % 119.57% 71.09% 54.76% -62.62% 40.46% -18.39% 100.00%
Net Worth 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 1,137,957 11.08%
  QoQ % 0.02% 0.18% 0.62% 9.16% 4.72% 1.60% -
  Horiz. % 117.09% 117.06% 116.85% 116.13% 106.39% 101.60% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 13,397 - - - 12,662 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 3,841.56% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 1,137,957 11.08%
  QoQ % 0.02% 0.18% 0.62% 9.16% 4.72% 1.60% -
  Horiz. % 117.09% 117.06% 116.85% 116.13% 106.39% 101.60% 100.00%
NOSH 669,880 669,881 669,880 669,880 662,500 633,103 671,005 -0.11%
  QoQ % -0.00% 0.00% 0.00% 1.11% 4.64% -5.65% -
  Horiz. % 99.83% 99.83% 99.83% 99.83% 98.73% 94.35% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.76 % 3.42 % 12.64 % 363.84 % 2.12 % 136.74 % 9.75 % -68.03%
  QoQ % -48.54% -72.94% -96.53% 17,062.27% -98.45% 1,302.46% -
  Horiz. % 18.05% 35.08% 129.64% 3,731.69% 21.74% 1,402.46% 100.00%
ROE 0.08 % 0.18 % 0.63 % 8.38 % 0.02 % 7.51 % 1.17 % -83.25%
  QoQ % -55.56% -71.43% -92.48% 41,800.00% -99.73% 541.88% -
  Horiz. % 6.84% 15.38% 53.85% 716.24% 1.71% 641.88% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.53 14.23 12.12 4.59 8.08 10.23 21.38 6.59%
  QoQ % 65.35% 17.41% 164.05% -43.19% -21.02% -52.15% -
  Horiz. % 110.06% 66.56% 56.69% 21.47% 37.79% 47.85% 100.00%
EPS 0.16 0.36 1.25 16.54 0.04 12.96 1.99 -81.34%
  QoQ % -55.56% -71.20% -92.44% 41,250.00% -99.69% 551.26% -
  Horiz. % 8.04% 18.09% 62.81% 831.16% 2.01% 651.26% 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 1.9890 1.9885 1.9850 1.9728 1.8274 1.8261 1.6959 11.20%
  QoQ % 0.03% 0.18% 0.62% 7.96% 0.07% 7.68% -
  Horiz. % 117.28% 117.25% 117.05% 116.33% 107.75% 107.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.50 13.61 11.59 4.39 7.64 9.25 20.48 6.47%
  QoQ % 65.32% 17.43% 164.01% -42.54% -17.41% -54.83% -
  Horiz. % 109.86% 66.46% 56.59% 21.44% 37.30% 45.17% 100.00%
EPS 0.15 0.34 1.19 15.82 0.04 12.40 1.91 -81.63%
  QoQ % -55.88% -71.43% -92.48% 39,450.00% -99.68% 549.21% -
  Horiz. % 7.85% 17.80% 62.30% 828.27% 2.09% 649.21% 100.00%
DPS 0.00 1.91 0.00 0.00 0.00 1.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.52% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9022 1.9017 1.8983 1.8867 1.7284 1.6505 1.6246 11.08%
  QoQ % 0.03% 0.18% 0.61% 9.16% 4.72% 1.59% -
  Horiz. % 117.09% 117.06% 116.85% 116.13% 106.39% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.1500 1.2100 1.4000 1.1500 1.2100 1.2500 1.2300 -
P/RPS 4.89 8.50 11.55 25.07 14.98 12.21 5.75 -10.23%
  QoQ % -42.47% -26.41% -53.93% 67.36% 22.69% 112.35% -
  Horiz. % 85.04% 147.83% 200.87% 436.00% 260.52% 212.35% 100.00%
P/EPS 726.76 338.86 112.44 6.95 3,025.00 9.11 61.81 416.30%
  QoQ % 114.47% 201.37% 1,517.84% -99.77% 33,105.27% -85.26% -
  Horiz. % 1,175.80% 548.23% 181.91% 11.24% 4,894.03% 14.74% 100.00%
EY 0.14 0.30 0.89 14.38 0.03 10.97 1.62 -80.42%
  QoQ % -53.33% -66.29% -93.81% 47,833.34% -99.73% 577.16% -
  Horiz. % 8.64% 18.52% 54.94% 887.65% 1.85% 677.16% 100.00%
DY 0.00 1.65 0.00 0.00 0.00 1.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.12% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.61 0.71 0.58 0.66 0.68 0.73 -14.20%
  QoQ % -4.92% -14.08% 22.41% -12.12% -2.94% -6.85% -
  Horiz. % 79.45% 83.56% 97.26% 79.45% 90.41% 93.15% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 -
Price 1.2000 1.1700 1.3100 1.1400 1.1800 1.2100 1.2400 -
P/RPS 5.10 8.22 10.81 24.85 14.61 11.82 5.80 -8.21%
  QoQ % -37.96% -23.96% -56.50% 70.09% 23.60% 103.79% -
  Horiz. % 87.93% 141.72% 186.38% 428.45% 251.90% 203.79% 100.00%
P/EPS 758.35 327.66 105.21 6.89 2,950.00 8.82 62.31 428.30%
  QoQ % 131.44% 211.43% 1,427.00% -99.77% 33,346.71% -85.84% -
  Horiz. % 1,217.06% 525.85% 168.85% 11.06% 4,734.39% 14.16% 100.00%
EY 0.13 0.31 0.95 14.51 0.03 11.34 1.60 -81.21%
  QoQ % -58.06% -67.37% -93.45% 48,266.67% -99.74% 608.75% -
  Horiz. % 8.12% 19.38% 59.38% 906.88% 1.87% 708.75% 100.00%
DY 0.00 1.71 0.00 0.00 0.00 1.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.64% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.59 0.66 0.58 0.65 0.66 0.73 -12.25%
  QoQ % 1.69% -10.61% 13.79% -10.77% -1.52% -9.59% -
  Horiz. % 82.19% 80.82% 90.41% 79.45% 89.04% 90.41% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers