Highlights

[GUOCO] QoQ Quarter Result on 2015-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 07-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     285.32%    YoY -     -25.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 36,006 70,806 59,010 52,748 55,304 28,501 57,968 -27.14%
  QoQ % -49.15% 19.99% 11.87% -4.62% 94.04% -50.83% -
  Horiz. % 62.11% 122.15% 101.80% 91.00% 95.40% 49.17% 100.00%
PBT -6,569 24,641 81,180 16,230 8,033 4,446 119,361 -
  QoQ % -126.66% -69.65% 400.18% 102.04% 80.68% -96.28% -
  Horiz. % -5.50% 20.64% 68.01% 13.60% 6.73% 3.72% 100.00%
Tax 215 -2,177 91,686 -3,693 -3,682 -943 -6,307 -
  QoQ % 109.88% -102.37% 2,582.70% -0.30% -290.46% 85.05% -
  Horiz. % -3.41% 34.52% -1,453.72% 58.55% 58.38% 14.95% 100.00%
NP -6,354 22,464 172,866 12,537 4,351 3,503 113,054 -
  QoQ % -128.29% -87.00% 1,278.85% 188.14% 24.21% -96.90% -
  Horiz. % -5.62% 19.87% 152.91% 11.09% 3.85% 3.10% 100.00%
NP to SH -7,479 21,332 171,439 11,629 3,018 2,780 112,320 -
  QoQ % -135.06% -87.56% 1,374.24% 285.32% 8.56% -97.52% -
  Horiz. % -6.66% 18.99% 152.63% 10.35% 2.69% 2.48% 100.00%
Tax Rate - % 8.83 % -112.94 % 22.75 % 45.84 % 21.21 % 5.28 % -
  QoQ % 0.00% 107.82% -596.44% -50.37% 116.12% 301.70% -
  Horiz. % 0.00% 167.23% -2,139.02% 430.87% 868.18% 401.70% 100.00%
Total Cost 42,360 48,342 -113,856 40,211 50,953 24,998 -55,086 -
  QoQ % -12.37% 142.46% -383.15% -21.08% 103.83% 145.38% -
  Horiz. % -76.90% -87.76% 206.69% -73.00% -92.50% -45.38% 100.00%
Net Worth 1,119,112 1,145,085 669,683 950,503 941,481 940,632 952,409 11.32%
  QoQ % -2.27% 70.99% -29.54% 0.96% 0.09% -1.24% -
  Horiz. % 117.50% 120.23% 70.31% 99.80% 98.85% 98.76% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 13,393 - - - 13,395 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 65.47% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,119,112 1,145,085 669,683 950,503 941,481 940,632 952,409 11.32%
  QoQ % -2.27% 70.99% -29.54% 0.96% 0.09% -1.24% -
  Horiz. % 117.50% 120.23% 70.31% 99.80% 98.85% 98.76% 100.00%
NOSH 667,767 670,817 669,683 668,333 670,666 661,904 669,767 -0.20%
  QoQ % -0.45% 0.17% 0.20% -0.35% 1.32% -1.17% -
  Horiz. % 99.70% 100.16% 99.99% 99.79% 100.13% 98.83% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -17.65 % 31.73 % 292.94 % 23.77 % 7.87 % 12.29 % 195.03 % -
  QoQ % -155.63% -89.17% 1,132.39% 202.03% -35.96% -93.70% -
  Horiz. % -9.05% 16.27% 150.20% 12.19% 4.04% 6.30% 100.00%
ROE -0.67 % 1.86 % 25.60 % 1.22 % 0.32 % 0.30 % 11.79 % -
  QoQ % -136.02% -92.73% 1,998.36% 281.25% 6.67% -97.46% -
  Horiz. % -5.68% 15.78% 217.13% 10.35% 2.71% 2.54% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.39 10.56 8.81 7.89 8.25 4.31 8.65 -26.98%
  QoQ % -48.96% 19.86% 11.66% -4.36% 91.42% -50.17% -
  Horiz. % 62.31% 122.08% 101.85% 91.21% 95.38% 49.83% 100.00%
EPS -1.12 3.18 10.77 1.74 0.45 0.42 16.77 -
  QoQ % -135.22% -70.47% 518.97% 286.67% 7.14% -97.50% -
  Horiz. % -6.68% 18.96% 64.22% 10.38% 2.68% 2.50% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6759 1.7070 1.0000 1.4222 1.4038 1.4211 1.4220 11.54%
  QoQ % -1.82% 70.70% -29.69% 1.31% -1.22% -0.06% -
  Horiz. % 117.86% 120.04% 70.32% 100.01% 98.72% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.14 10.11 8.42 7.53 7.90 4.07 8.28 -27.17%
  QoQ % -49.16% 20.07% 11.82% -4.68% 94.10% -50.85% -
  Horiz. % 62.08% 122.10% 101.69% 90.94% 95.41% 49.15% 100.00%
EPS -1.07 3.05 24.48 1.66 0.43 0.40 16.04 -
  QoQ % -135.08% -87.54% 1,374.70% 286.05% 7.50% -97.51% -
  Horiz. % -6.67% 19.01% 152.62% 10.35% 2.68% 2.49% 100.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5977 1.6348 0.9561 1.3570 1.3441 1.3429 1.3597 11.32%
  QoQ % -2.27% 70.99% -29.54% 0.96% 0.09% -1.24% -
  Horiz. % 117.50% 120.23% 70.32% 99.80% 98.85% 98.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.3300 1.1600 1.2700 1.1600 1.2400 1.8100 1.1500 -
P/RPS 24.67 10.99 14.41 14.70 15.04 42.04 13.29 50.87%
  QoQ % 124.48% -23.73% -1.97% -2.26% -64.22% 216.33% -
  Horiz. % 185.63% 82.69% 108.43% 110.61% 113.17% 316.33% 100.00%
P/EPS -118.75 36.48 4.96 66.67 275.56 430.95 6.86 -
  QoQ % -425.52% 635.48% -92.56% -75.81% -36.06% 6,182.07% -
  Horiz. % -1,731.05% 531.78% 72.30% 971.87% 4,016.91% 6,282.07% 100.00%
EY -0.84 2.74 20.16 1.50 0.36 0.23 14.58 -
  QoQ % -130.66% -86.41% 1,244.00% 316.67% 56.52% -98.42% -
  Horiz. % -5.76% 18.79% 138.27% 10.29% 2.47% 1.58% 100.00%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.68 1.27 0.82 0.88 1.27 0.81 -1.65%
  QoQ % 16.18% -46.46% 54.88% -6.82% -30.71% 56.79% -
  Horiz. % 97.53% 83.95% 156.79% 101.23% 108.64% 156.79% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 20/01/16 11/11/15 25/08/15 07/04/15 22/01/15 14/10/14 25/08/14 -
Price 1.1100 1.3800 1.0300 1.2200 1.3900 1.5200 1.8400 -
P/RPS 20.59 13.07 11.69 15.46 16.86 35.30 21.26 -2.11%
  QoQ % 57.54% 11.80% -24.39% -8.30% -52.24% 66.04% -
  Horiz. % 96.85% 61.48% 54.99% 72.72% 79.30% 166.04% 100.00%
P/EPS -99.11 43.40 4.02 70.11 308.89 361.90 10.97 -
  QoQ % -328.36% 979.60% -94.27% -77.30% -14.65% 3,199.00% -
  Horiz. % -903.46% 395.62% 36.65% 639.11% 2,815.77% 3,299.00% 100.00%
EY -1.01 2.30 24.85 1.43 0.32 0.28 9.11 -
  QoQ % -143.91% -90.74% 1,637.76% 346.87% 14.29% -96.93% -
  Horiz. % -11.09% 25.25% 272.78% 15.70% 3.51% 3.07% 100.00%
DY 0.00 0.00 1.94 0.00 0.00 0.00 1.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 177.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.81 1.03 0.86 0.99 1.07 1.29 -35.95%
  QoQ % -18.52% -21.36% 19.77% -13.13% -7.48% -17.05% -
  Horiz. % 51.16% 62.79% 79.84% 66.67% 76.74% 82.95% 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.
 


 

171  149  493  1369 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.23-0.01 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers