Highlights

[GUOCO] QoQ Quarter Result on 2016-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 12-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     278.54%    YoY -     14.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,730 53,526 64,797 143,468 36,006 70,806 59,010 -35.14%
  QoQ % -42.59% -17.39% -54.84% 298.46% -49.15% 19.99% -
  Horiz. % 52.08% 90.71% 109.81% 243.12% 61.02% 119.99% 100.00%
PBT 110,408 1,692 101,811 20,089 -6,569 24,641 81,180 22.64%
  QoQ % 6,425.30% -98.34% 406.80% 405.82% -126.66% -69.65% -
  Horiz. % 136.00% 2.08% 125.41% 24.75% -8.09% 30.35% 100.00%
Tax 1,400 -556 -13,207 -6,107 215 -2,177 91,686 -93.77%
  QoQ % 351.80% 95.79% -116.26% -2,940.47% 109.88% -102.37% -
  Horiz. % 1.53% -0.61% -14.40% -6.66% 0.23% -2.37% 100.00%
NP 111,808 1,136 88,604 13,982 -6,354 22,464 172,866 -25.11%
  QoQ % 9,742.25% -98.72% 533.70% 320.05% -128.29% -87.00% -
  Horiz. % 64.68% 0.66% 51.26% 8.09% -3.68% 13.00% 100.00%
NP to SH 110,811 265 86,834 13,353 -7,479 21,332 171,439 -25.14%
  QoQ % 41,715.47% -99.69% 550.30% 278.54% -135.06% -87.56% -
  Horiz. % 64.64% 0.15% 50.65% 7.79% -4.36% 12.44% 100.00%
Tax Rate -1.27 % 32.86 % 12.97 % 30.40 % - % 8.83 % -112.94 % -94.91%
  QoQ % -103.86% 153.35% -57.34% 0.00% 0.00% 107.82% -
  Horiz. % 1.12% -29.10% -11.48% -26.92% 0.00% -7.82% 100.00%
Total Cost -81,078 52,390 -23,807 129,486 42,360 48,342 -113,856 -20.17%
  QoQ % -254.76% 320.06% -118.39% 205.68% -12.37% 142.46% -
  Horiz. % 71.21% -46.01% 20.91% -113.73% -37.20% -42.46% 100.00%
Net Worth 1,321,539 1,210,652 1,156,109 1,137,957 1,119,112 1,145,085 669,683 57.00%
  QoQ % 9.16% 4.72% 1.60% 1.68% -2.27% 70.99% -
  Horiz. % 197.34% 180.78% 172.64% 169.92% 167.11% 170.99% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 12,662 - - - 13,393 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 186.68% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,321,539 1,210,652 1,156,109 1,137,957 1,119,112 1,145,085 669,683 57.00%
  QoQ % 9.16% 4.72% 1.60% 1.68% -2.27% 70.99% -
  Horiz. % 197.34% 180.78% 172.64% 169.92% 167.11% 170.99% 100.00%
NOSH 669,880 662,500 633,103 671,005 667,767 670,817 669,683 0.02%
  QoQ % 1.11% 4.64% -5.65% 0.48% -0.45% 0.17% -
  Horiz. % 100.03% 98.93% 94.54% 100.20% 99.71% 100.17% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 363.84 % 2.12 % 136.74 % 9.75 % -17.65 % 31.73 % 292.94 % 15.47%
  QoQ % 17,062.27% -98.45% 1,302.46% 155.24% -155.63% -89.17% -
  Horiz. % 124.20% 0.72% 46.68% 3.33% -6.03% 10.83% 100.00%
ROE 8.38 % 0.02 % 7.51 % 1.17 % -0.67 % 1.86 % 25.60 % -52.34%
  QoQ % 41,800.00% -99.73% 541.88% 274.63% -136.02% -92.73% -
  Horiz. % 32.73% 0.08% 29.34% 4.57% -2.62% 7.27% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.59 8.08 10.23 21.38 5.39 10.56 8.81 -35.12%
  QoQ % -43.19% -21.02% -52.15% 296.66% -48.96% 19.86% -
  Horiz. % 52.10% 91.71% 116.12% 242.68% 61.18% 119.86% 100.00%
EPS 16.54 0.04 12.96 1.99 -1.12 3.18 10.77 32.94%
  QoQ % 41,250.00% -99.69% 551.26% 277.68% -135.22% -70.47% -
  Horiz. % 153.57% 0.37% 120.33% 18.48% -10.40% 29.53% 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 1.9728 1.8274 1.8261 1.6959 1.6759 1.7070 1.0000 56.97%
  QoQ % 7.96% 0.07% 7.68% 1.19% -1.82% 70.70% -
  Horiz. % 197.28% 182.74% 182.61% 169.59% 167.59% 170.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.39 7.64 9.25 20.48 5.14 10.11 8.42 -35.09%
  QoQ % -42.54% -17.41% -54.83% 298.44% -49.16% 20.07% -
  Horiz. % 52.14% 90.74% 109.86% 243.23% 61.05% 120.07% 100.00%
EPS 15.82 0.04 12.40 1.91 -1.07 3.05 24.48 -25.15%
  QoQ % 39,450.00% -99.68% 549.21% 278.50% -135.08% -87.54% -
  Horiz. % 64.62% 0.16% 50.65% 7.80% -4.37% 12.46% 100.00%
DPS 0.00 0.00 1.81 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% 94.76% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8867 1.7284 1.6505 1.6246 1.5977 1.6348 0.9561 57.00%
  QoQ % 9.16% 4.72% 1.59% 1.68% -2.27% 70.99% -
  Horiz. % 197.33% 180.78% 172.63% 169.92% 167.11% 170.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.1500 1.2100 1.2500 1.2300 1.3300 1.1600 1.2700 -
P/RPS 25.07 14.98 12.21 5.75 24.67 10.99 14.41 44.41%
  QoQ % 67.36% 22.69% 112.35% -76.69% 124.48% -23.73% -
  Horiz. % 173.98% 103.96% 84.73% 39.90% 171.20% 76.27% 100.00%
P/EPS 6.95 3,025.00 9.11 61.81 -118.75 36.48 4.96 25.09%
  QoQ % -99.77% 33,105.27% -85.26% 152.05% -425.52% 635.48% -
  Horiz. % 140.12% 60,987.90% 183.67% 1,246.17% -2,394.15% 735.48% 100.00%
EY 14.38 0.03 10.97 1.62 -0.84 2.74 20.16 -20.09%
  QoQ % 47,833.34% -99.73% 577.16% 292.86% -130.66% -86.41% -
  Horiz. % 71.33% 0.15% 54.41% 8.04% -4.17% 13.59% 100.00%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.66 0.68 0.73 0.79 0.68 1.27 -40.56%
  QoQ % -12.12% -2.94% -6.85% -7.59% 16.18% -46.46% -
  Horiz. % 45.67% 51.97% 53.54% 57.48% 62.20% 53.54% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 18/01/17 17/11/16 25/08/16 12/04/16 20/01/16 11/11/15 25/08/15 -
Price 1.1400 1.1800 1.2100 1.2400 1.1100 1.3800 1.0300 -
P/RPS 24.85 14.61 11.82 5.80 20.59 13.07 11.69 64.95%
  QoQ % 70.09% 23.60% 103.79% -71.83% 57.54% 11.80% -
  Horiz. % 212.57% 124.98% 101.11% 49.62% 176.13% 111.80% 100.00%
P/EPS 6.89 2,950.00 8.82 62.31 -99.11 43.40 4.02 42.98%
  QoQ % -99.77% 33,346.71% -85.84% 162.87% -328.36% 979.60% -
  Horiz. % 171.39% 73,383.09% 219.40% 1,550.00% -2,465.42% 1,079.60% 100.00%
EY 14.51 0.03 11.34 1.60 -1.01 2.30 24.85 -30.03%
  QoQ % 48,266.67% -99.74% 608.75% 258.42% -143.91% -90.74% -
  Horiz. % 58.39% 0.12% 45.63% 6.44% -4.06% 9.26% 100.00%
DY 0.00 0.00 1.65 0.00 0.00 0.00 1.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.65 0.66 0.73 0.66 0.81 1.03 -31.69%
  QoQ % -10.77% -1.52% -9.59% 10.61% -18.52% -21.36% -
  Horiz. % 56.31% 63.11% 64.08% 70.87% 64.08% 78.64% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers