Highlights

[GUOCO] QoQ Quarter Result on 2017-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 19-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -92.47%    YoY -     -37.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 108,608 157,606 95,318 81,165 30,730 53,526 64,797 40.97%
  QoQ % -31.09% 65.35% 17.44% 164.12% -42.59% -17.39% -
  Horiz. % 167.61% 243.23% 147.10% 125.26% 47.43% 82.61% 100.00%
PBT 2,191 5,344 6,636 13,565 110,408 1,692 101,811 -92.21%
  QoQ % -59.00% -19.47% -51.08% -87.71% 6,425.30% -98.34% -
  Horiz. % 2.15% 5.25% 6.52% 13.32% 108.44% 1.66% 100.00%
Tax 663 -2,564 -3,374 -3,307 1,400 -556 -13,207 -
  QoQ % 125.86% 24.01% -2.03% -336.21% 351.80% 95.79% -
  Horiz. % -5.02% 19.41% 25.55% 25.04% -10.60% 4.21% 100.00%
NP 2,854 2,780 3,262 10,258 111,808 1,136 88,604 -89.81%
  QoQ % 2.66% -14.78% -68.20% -90.83% 9,742.25% -98.72% -
  Horiz. % 3.22% 3.14% 3.68% 11.58% 126.19% 1.28% 100.00%
NP to SH 965 1,060 2,392 8,341 110,811 265 86,834 -94.98%
  QoQ % -8.96% -55.69% -71.32% -92.47% 41,715.47% -99.69% -
  Horiz. % 1.11% 1.22% 2.75% 9.61% 127.61% 0.31% 100.00%
Tax Rate -30.26 % 47.98 % 50.84 % 24.38 % -1.27 % 32.86 % 12.97 % -
  QoQ % -163.07% -5.63% 108.53% 2,019.68% -103.86% 153.35% -
  Horiz. % -233.31% 369.93% 391.98% 187.97% -9.79% 253.35% 100.00%
Total Cost 105,754 154,826 92,056 70,907 -81,078 52,390 -23,807 -
  QoQ % -31.69% 68.19% 29.83% 187.46% -254.76% 320.06% -
  Horiz. % -444.21% -650.34% -386.68% -297.84% 340.56% -220.06% 100.00%
Net Worth 1,319,328 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 9.18%
  QoQ % -0.98% 0.02% 0.18% 0.62% 9.16% 4.72% -
  Horiz. % 114.12% 115.25% 115.22% 115.02% 114.31% 104.72% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 13,397 - - - 12,662 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 3,841.56% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,319,328 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 9.18%
  QoQ % -0.98% 0.02% 0.18% 0.62% 9.16% 4.72% -
  Horiz. % 114.12% 115.25% 115.22% 115.02% 114.31% 104.72% 100.00%
NOSH 669,880 669,880 669,881 669,880 669,880 662,500 633,103 3.83%
  QoQ % 0.00% -0.00% 0.00% 0.00% 1.11% 4.64% -
  Horiz. % 105.81% 105.81% 105.81% 105.81% 105.81% 104.64% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.63 % 1.76 % 3.42 % 12.64 % 363.84 % 2.12 % 136.74 % -92.77%
  QoQ % 49.43% -48.54% -72.94% -96.53% 17,062.27% -98.45% -
  Horiz. % 1.92% 1.29% 2.50% 9.24% 266.08% 1.55% 100.00%
ROE 0.07 % 0.08 % 0.18 % 0.63 % 8.38 % 0.02 % 7.51 % -95.53%
  QoQ % -12.50% -55.56% -71.43% -92.48% 41,800.00% -99.73% -
  Horiz. % 0.93% 1.07% 2.40% 8.39% 111.58% 0.27% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.21 23.53 14.23 12.12 4.59 8.08 10.23 35.80%
  QoQ % -31.11% 65.35% 17.41% 164.05% -43.19% -21.02% -
  Horiz. % 158.46% 230.01% 139.10% 118.48% 44.87% 78.98% 100.00%
EPS 0.14 0.16 0.36 1.25 16.54 0.04 12.96 -95.07%
  QoQ % -12.50% -55.56% -71.20% -92.44% 41,250.00% -99.69% -
  Horiz. % 1.08% 1.23% 2.78% 9.65% 127.62% 0.31% 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 1.9695 1.9890 1.9885 1.9850 1.9728 1.8274 1.8261 5.15%
  QoQ % -0.98% 0.03% 0.18% 0.62% 7.96% 0.07% -
  Horiz. % 107.85% 108.92% 108.89% 108.70% 108.03% 100.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.51 22.50 13.61 11.59 4.39 7.64 9.25 41.01%
  QoQ % -31.07% 65.32% 17.43% 164.01% -42.54% -17.41% -
  Horiz. % 167.68% 243.24% 147.14% 125.30% 47.46% 82.59% 100.00%
EPS 0.14 0.15 0.34 1.19 15.82 0.04 12.40 -94.93%
  QoQ % -6.67% -55.88% -71.43% -92.48% 39,450.00% -99.68% -
  Horiz. % 1.13% 1.21% 2.74% 9.60% 127.58% 0.32% 100.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.52% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8835 1.9022 1.9017 1.8983 1.8867 1.7284 1.6505 9.18%
  QoQ % -0.98% 0.03% 0.18% 0.61% 9.16% 4.72% -
  Horiz. % 114.12% 115.25% 115.22% 115.01% 114.31% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.1300 1.1500 1.2100 1.4000 1.1500 1.2100 1.2500 -
P/RPS 6.97 4.89 8.50 11.55 25.07 14.98 12.21 -31.12%
  QoQ % 42.54% -42.47% -26.41% -53.93% 67.36% 22.69% -
  Horiz. % 57.08% 40.05% 69.62% 94.59% 205.32% 122.69% 100.00%
P/EPS 784.42 726.76 338.86 112.44 6.95 3,025.00 9.11 1,834.17%
  QoQ % 7.93% 114.47% 201.37% 1,517.84% -99.77% 33,105.27% -
  Horiz. % 8,610.54% 7,977.61% 3,719.65% 1,234.25% 76.29% 33,205.27% 100.00%
EY 0.13 0.14 0.30 0.89 14.38 0.03 10.97 -94.76%
  QoQ % -7.14% -53.33% -66.29% -93.81% 47,833.34% -99.73% -
  Horiz. % 1.19% 1.28% 2.73% 8.11% 131.08% 0.27% 100.00%
DY 0.00 0.00 1.65 0.00 0.00 0.00 1.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.12% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.58 0.61 0.71 0.58 0.66 0.68 -11.07%
  QoQ % -1.72% -4.92% -14.08% 22.41% -12.12% -2.94% -
  Horiz. % 83.82% 85.29% 89.71% 104.41% 85.29% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 25/01/18 26/10/17 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 -
Price 1.1200 1.2000 1.1700 1.3100 1.1400 1.1800 1.2100 -
P/RPS 6.91 5.10 8.22 10.81 24.85 14.61 11.82 -30.02%
  QoQ % 35.49% -37.96% -23.96% -56.50% 70.09% 23.60% -
  Horiz. % 58.46% 43.15% 69.54% 91.46% 210.24% 123.60% 100.00%
P/EPS 777.48 758.35 327.66 105.21 6.89 2,950.00 8.82 1,864.58%
  QoQ % 2.52% 131.44% 211.43% 1,427.00% -99.77% 33,346.71% -
  Horiz. % 8,814.97% 8,598.07% 3,714.97% 1,192.86% 78.12% 33,446.71% 100.00%
EY 0.13 0.13 0.31 0.95 14.51 0.03 11.34 -94.87%
  QoQ % 0.00% -58.06% -67.37% -93.45% 48,266.67% -99.74% -
  Horiz. % 1.15% 1.15% 2.73% 8.38% 127.95% 0.26% 100.00%
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.60 0.59 0.66 0.58 0.65 0.66 -9.29%
  QoQ % -5.00% 1.69% -10.61% 13.79% -10.77% -1.52% -
  Horiz. % 86.36% 90.91% 89.39% 100.00% 87.88% 98.48% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers