Highlights

[GUOCO] QoQ Quarter Result on 2017-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 25-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -8.96%    YoY -     -99.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 77,766 -21,132 35,831 108,608 157,606 95,318 81,165 -2.81%
  QoQ % 468.00% -158.98% -67.01% -31.09% 65.35% 17.44% -
  Horiz. % 95.81% -26.04% 44.15% 133.81% 194.18% 117.44% 100.00%
PBT 5 -19,889 87,853 2,191 5,344 6,636 13,565 -99.48%
  QoQ % 100.03% -122.64% 3,909.72% -59.00% -19.47% -51.08% -
  Horiz. % 0.04% -146.62% 647.64% 16.15% 39.40% 48.92% 100.00%
Tax 27 339 -1,128 663 -2,564 -3,374 -3,307 -
  QoQ % -92.04% 130.05% -270.14% 125.86% 24.01% -2.03% -
  Horiz. % -0.82% -10.25% 34.11% -20.05% 77.53% 102.03% 100.00%
NP 32 -19,550 86,725 2,854 2,780 3,262 10,258 -97.86%
  QoQ % 100.16% -122.54% 2,938.72% 2.66% -14.78% -68.20% -
  Horiz. % 0.31% -190.58% 845.44% 27.82% 27.10% 31.80% 100.00%
NP to SH -1,166 -20,493 55,690 965 1,060 2,392 8,341 -
  QoQ % 94.31% -136.80% 5,670.98% -8.96% -55.69% -71.32% -
  Horiz. % -13.98% -245.69% 667.67% 11.57% 12.71% 28.68% 100.00%
Tax Rate -540.00 % - % 1.28 % -30.26 % 47.98 % 50.84 % 24.38 % -
  QoQ % 0.00% 0.00% 104.23% -163.07% -5.63% 108.53% -
  Horiz. % -2,214.93% 0.00% 5.25% -124.12% 196.80% 208.53% 100.00%
Total Cost 77,734 -1,582 -50,894 105,754 154,826 92,056 70,907 6.31%
  QoQ % 5,013.65% 96.89% -148.12% -31.69% 68.19% 29.83% -
  Horiz. % 109.63% -2.23% -71.78% 149.14% 218.35% 129.83% 100.00%
Net Worth 1,344,248 1,344,449 1,364,344 1,319,328 1,332,391 1,332,058 1,329,711 0.73%
  QoQ % -0.01% -1.46% 3.41% -0.98% 0.02% 0.18% -
  Horiz. % 101.09% 101.11% 102.60% 99.22% 100.20% 100.18% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 13,397 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 560.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,344,248 1,344,449 1,364,344 1,319,328 1,332,391 1,332,058 1,329,711 0.73%
  QoQ % -0.01% -1.46% 3.41% -0.98% 0.02% 0.18% -
  Horiz. % 101.09% 101.11% 102.60% 99.22% 100.20% 100.18% 100.00%
NOSH 669,880 669,880 669,880 669,880 669,880 669,881 669,880 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.04 % 0.00 % 242.04 % 2.63 % 1.76 % 3.42 % 12.64 % -97.84%
  QoQ % 0.00% 0.00% 9,103.04% 49.43% -48.54% -72.94% -
  Horiz. % 0.32% 0.00% 1,914.87% 20.81% 13.92% 27.06% 100.00%
ROE -0.09 % -1.52 % 4.08 % 0.07 % 0.08 % 0.18 % 0.63 % -
  QoQ % 94.08% -137.25% 5,728.57% -12.50% -55.56% -71.43% -
  Horiz. % -14.29% -241.27% 647.62% 11.11% 12.70% 28.57% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.61 - 5.35 16.21 23.53 14.23 12.12 -2.82%
  QoQ % 0.00% 0.00% -67.00% -31.11% 65.35% 17.41% -
  Horiz. % 95.79% 0.00% 44.14% 133.75% 194.14% 117.41% 100.00%
EPS -0.17 -3.06 8.31 0.14 0.16 0.36 1.25 -
  QoQ % 94.44% -136.82% 5,835.71% -12.50% -55.56% -71.20% -
  Horiz. % -13.60% -244.80% 664.80% 11.20% 12.80% 28.80% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0067 2.0070 2.0367 1.9695 1.9890 1.9885 1.9850 0.73%
  QoQ % -0.01% -1.46% 3.41% -0.98% 0.03% 0.18% -
  Horiz. % 101.09% 101.11% 102.60% 99.22% 100.20% 100.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.10 - 5.12 15.51 22.50 13.61 11.59 -2.84%
  QoQ % 0.00% 0.00% -66.99% -31.07% 65.32% 17.43% -
  Horiz. % 95.77% 0.00% 44.18% 133.82% 194.13% 117.43% 100.00%
EPS -0.17 -2.93 7.95 0.14 0.15 0.34 1.19 -
  QoQ % 94.20% -136.86% 5,578.57% -6.67% -55.88% -71.43% -
  Horiz. % -14.29% -246.22% 668.07% 11.76% 12.61% 28.57% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9191 1.9194 1.9478 1.8835 1.9022 1.9017 1.8983 0.73%
  QoQ % -0.02% -1.46% 3.41% -0.98% 0.03% 0.18% -
  Horiz. % 101.10% 101.11% 102.61% 99.22% 100.21% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8100 0.8800 0.9900 1.1300 1.1500 1.2100 1.4000 -
P/RPS 6.98 0.00 18.51 6.97 4.89 8.50 11.55 -28.50%
  QoQ % 0.00% 0.00% 165.57% 42.54% -42.47% -26.41% -
  Horiz. % 60.43% 0.00% 160.26% 60.35% 42.34% 73.59% 100.00%
P/EPS -465.35 -28.77 11.91 784.42 726.76 338.86 112.44 -
  QoQ % -1,517.48% -341.56% -98.48% 7.93% 114.47% 201.37% -
  Horiz. % -413.87% -25.59% 10.59% 697.63% 646.35% 301.37% 100.00%
EY -0.21 -3.48 8.40 0.13 0.14 0.30 0.89 -
  QoQ % 93.97% -141.43% 6,361.54% -7.14% -53.33% -66.29% -
  Horiz. % -23.60% -391.01% 943.82% 14.61% 15.73% 33.71% 100.00%
DY 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.40 0.44 0.49 0.57 0.58 0.61 0.71 -31.76%
  QoQ % -9.09% -10.20% -14.04% -1.72% -4.92% -14.08% -
  Horiz. % 56.34% 61.97% 69.01% 80.28% 81.69% 85.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 23/04/18 25/01/18 26/10/17 24/08/17 19/04/17 -
Price 0.8000 0.9100 0.9500 1.1200 1.2000 1.1700 1.3100 -
P/RPS 6.89 0.00 17.76 6.91 5.10 8.22 10.81 -25.92%
  QoQ % 0.00% 0.00% 157.02% 35.49% -37.96% -23.96% -
  Horiz. % 63.74% 0.00% 164.29% 63.92% 47.18% 76.04% 100.00%
P/EPS -459.61 -29.75 11.43 777.48 758.35 327.66 105.21 -
  QoQ % -1,444.91% -360.28% -98.53% 2.52% 131.44% 211.43% -
  Horiz. % -436.85% -28.28% 10.86% 738.98% 720.80% 311.43% 100.00%
EY -0.22 -3.36 8.75 0.13 0.13 0.31 0.95 -
  QoQ % 93.45% -138.40% 6,630.77% 0.00% -58.06% -67.37% -
  Horiz. % -23.16% -353.68% 921.05% 13.68% 13.68% 32.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.40 0.45 0.47 0.57 0.60 0.59 0.66 -28.36%
  QoQ % -11.11% -4.26% -17.54% -5.00% 1.69% -10.61% -
  Horiz. % 60.61% 68.18% 71.21% 86.36% 90.91% 89.39% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers