Highlights

[GUOCO] QoQ Quarter Result on 2019-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 17-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     45.21%    YoY -     -112.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 90,190 48,317 131,021 95,158 110,416 77,766 -21,132 -
  QoQ % 86.66% -63.12% 37.69% -13.82% 41.98% 468.00% -
  Horiz. % -426.79% -228.64% -620.01% -450.30% -522.51% -368.00% 100.00%
PBT -14,181 -9,075 -4,888 -6,426 -7,509 5 -19,889 -20.14%
  QoQ % -56.26% -85.66% 23.93% 14.42% -150,280.00% 100.03% -
  Horiz. % 71.30% 45.63% 24.58% 32.31% 37.75% -0.03% 100.00%
Tax 464 -126 -5,649 439 -4,553 27 339 23.21%
  QoQ % 468.25% 97.77% -1,386.79% 109.64% -16,962.96% -92.04% -
  Horiz. % 136.87% -37.17% -1,666.37% 129.50% -1,343.07% 7.96% 100.00%
NP -13,717 -9,201 -10,537 -5,987 -12,062 32 -19,550 -20.99%
  QoQ % -49.08% 12.68% -76.00% 50.36% -37,793.75% 100.16% -
  Horiz. % 70.16% 47.06% 53.90% 30.62% 61.70% -0.16% 100.00%
NP to SH -14,852 -9,997 -11,694 -6,961 -12,704 -1,166 -20,493 -19.27%
  QoQ % -48.56% 14.51% -67.99% 45.21% -989.54% 94.31% -
  Horiz. % 72.47% 48.78% 57.06% 33.97% 61.99% 5.69% 100.00%
Tax Rate - % - % - % - % - % -540.00 % - % -
  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% -
Total Cost 103,907 57,518 141,558 101,145 122,478 77,734 -1,582 -
  QoQ % 80.65% -59.37% 39.96% -17.42% 57.56% 5,013.65% -
  Horiz. % -6,568.08% -3,635.78% -8,948.04% -6,393.49% -7,741.97% -4,913.65% 100.00%
Net Worth 1,255,221 1,284,092 1,292,667 1,300,103 1,301,643 1,344,248 1,344,449 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,255,221 1,284,092 1,292,667 1,300,103 1,301,643 1,344,248 1,344,449 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
NOSH 669,880 669,880 669,880 669,880 669,880 669,880 669,880 -
  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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -15.21 % -19.04 % -8.04 % -6.29 % -10.92 % 0.04 % 0.00 % -
  QoQ % 20.12% -136.82% -27.82% 42.40% -27,400.00% 0.00% -
  Horiz. % -38,025.00% -47,600.00% -20,100.00% -15,725.00% -27,300.00% 100.00% -
ROE -1.18 % -0.78 % -0.90 % -0.54 % -0.98 % -0.09 % -1.52 % -15.49%
  QoQ % -51.28% 13.33% -66.67% 44.90% -988.89% 94.08% -
  Horiz. % 77.63% 51.32% 59.21% 35.53% 64.47% 5.92% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.46 7.21 19.56 14.21 16.48 11.61 - -
  QoQ % 86.69% -63.14% 37.65% -13.77% 41.95% 0.00% -
  Horiz. % 115.93% 62.10% 168.48% 122.39% 141.95% 100.00% -
EPS -2.22 -1.49 -1.75 -1.04 -1.90 -0.17 -3.06 -19.21%
  QoQ % -48.99% 14.86% -68.27% 45.26% -1,017.65% 94.44% -
  Horiz. % 72.55% 48.69% 57.19% 33.99% 62.09% 5.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8738 1.9169 1.9297 1.9408 1.9431 2.0067 2.0070 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.88 6.90 18.71 13.59 15.76 11.10 - -
  QoQ % 86.67% -63.12% 37.67% -13.77% 41.98% 0.00% -
  Horiz. % 116.04% 62.16% 168.56% 122.43% 141.98% 100.00% -
EPS -2.12 -1.43 -1.67 -0.99 -1.81 -0.17 -2.93 -19.36%
  QoQ % -48.25% 14.37% -68.69% 45.30% -964.71% 94.20% -
  Horiz. % 72.35% 48.81% 57.00% 33.79% 61.77% 5.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7920 1.8332 1.8455 1.8561 1.8583 1.9191 1.9194 -4.46%
  QoQ % -2.25% -0.67% -0.57% -0.12% -3.17% -0.02% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7000 0.6600 0.7300 0.7500 0.7700 0.8100 0.8800 -
P/RPS 5.20 9.15 3.73 5.28 4.67 6.98 0.00 -
  QoQ % -43.17% 145.31% -29.36% 13.06% -33.09% 0.00% -
  Horiz. % 74.50% 131.09% 53.44% 75.64% 66.91% 100.00% -
P/EPS -31.57 -44.23 -41.82 -72.17 -40.60 -465.35 -28.77 6.37%
  QoQ % 28.62% -5.76% 42.05% -77.76% 91.28% -1,517.48% -
  Horiz. % 109.73% 153.74% 145.36% 250.85% 141.12% 1,617.48% 100.00%
EY -3.17 -2.26 -2.39 -1.39 -2.46 -0.21 -3.48 -6.01%
  QoQ % -40.27% 5.44% -71.94% 43.50% -1,071.43% 93.97% -
  Horiz. % 91.09% 64.94% 68.68% 39.94% 70.69% 6.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.34 0.38 0.39 0.40 0.40 0.44 -10.88%
  QoQ % 8.82% -10.53% -2.56% -2.50% 0.00% -9.09% -
  Horiz. % 84.09% 77.27% 86.36% 88.64% 90.91% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 09/01/20 30/10/19 16/08/19 17/04/19 23/01/19 23/11/18 23/08/18 -
Price 0.7100 0.6650 0.6900 0.7400 0.8000 0.8000 0.9100 -
P/RPS 5.27 9.22 3.53 5.21 4.85 6.89 0.00 -
  QoQ % -42.84% 161.19% -32.25% 7.42% -29.61% 0.00% -
  Horiz. % 76.49% 133.82% 51.23% 75.62% 70.39% 100.00% -
P/EPS -32.02 -44.56 -39.53 -71.21 -42.18 -459.61 -29.75 5.01%
  QoQ % 28.14% -12.72% 44.49% -68.82% 90.82% -1,444.91% -
  Horiz. % 107.63% 149.78% 132.87% 239.36% 141.78% 1,544.91% 100.00%
EY -3.12 -2.24 -2.53 -1.40 -2.37 -0.22 -3.36 -4.81%
  QoQ % -39.29% 11.46% -80.71% 40.93% -977.27% 93.45% -
  Horiz. % 92.86% 66.67% 75.30% 41.67% 70.54% 6.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.35 0.36 0.38 0.41 0.40 0.45 -10.63%
  QoQ % 8.57% -2.78% -5.26% -7.32% 2.50% -11.11% -
  Horiz. % 84.44% 77.78% 80.00% 84.44% 91.11% 88.89% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers