Highlights

[GUOCO] QoQ TTM 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 -     -293.76%    YoY -     -168.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 364,686 384,912 414,361 262,208 202,881 201,073 280,913 18.95%
  QoQ % -5.25% -7.11% 58.03% 29.24% 0.90% -28.42% -
  Horiz. % 129.82% 137.02% 147.51% 93.34% 72.22% 71.58% 100.00%
PBT -34,570 -27,898 -18,818 -33,819 60,460 70,160 75,499 -
  QoQ % -23.92% -48.25% 44.36% -155.94% -13.83% -7.07% -
  Horiz. % -45.79% -36.95% -24.92% -44.79% 80.08% 92.93% 100.00%
Tax -4,872 -9,889 -9,736 -3,748 -5,315 -99 -2,690 48.42%
  QoQ % 50.73% -1.57% -159.77% 29.48% -5,268.69% 96.32% -
  Horiz. % 181.12% 367.62% 361.93% 139.33% 197.58% 3.68% 100.00%
NP -39,442 -37,787 -28,554 -37,567 55,145 70,061 72,809 -
  QoQ % -4.38% -32.34% 23.99% -168.12% -21.29% -3.77% -
  Horiz. % -54.17% -51.90% -39.22% -51.60% 75.74% 96.23% 100.00%
NP to SH -43,504 -41,356 -32,525 -41,324 21,327 34,996 37,222 -
  QoQ % -5.19% -27.15% 21.29% -293.76% -39.06% -5.98% -
  Horiz. % -116.88% -111.11% -87.38% -111.02% 57.30% 94.02% 100.00%
Tax Rate - % - % - % - % 8.79 % 0.14 % 3.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6,178.57% -96.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 246.91% 3.93% 100.00%
Total Cost 404,128 422,699 442,915 299,775 147,736 131,012 208,104 55.47%
  QoQ % -4.39% -4.56% 47.75% 102.91% 12.77% -37.04% -
  Horiz. % 194.20% 203.12% 212.83% 144.05% 70.99% 62.96% 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 0 0 0 0 0 0 0 -
  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 -10.82 % -9.82 % -6.89 % -14.33 % 27.18 % 34.84 % 25.92 % -
  QoQ % -10.18% -42.53% 51.92% -152.72% -21.99% 34.41% -
  Horiz. % -41.74% -37.89% -26.58% -55.29% 104.86% 134.41% 100.00%
ROE -3.47 % -3.22 % -2.52 % -3.18 % 1.64 % 2.60 % 2.77 % -
  QoQ % -7.76% -27.78% 20.75% -293.90% -36.92% -6.14% -
  Horiz. % -125.27% -116.25% -90.97% -114.80% 59.21% 93.86% 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 54.44 57.46 61.86 39.14 30.29 30.02 41.93 18.96%
  QoQ % -5.26% -7.11% 58.05% 29.22% 0.90% -28.40% -
  Horiz. % 129.84% 137.04% 147.53% 93.35% 72.24% 71.60% 100.00%
EPS -6.49 -6.17 -4.86 -6.17 3.18 5.22 5.56 -
  QoQ % -5.19% -26.95% 21.23% -294.03% -39.08% -6.12% -
  Horiz. % -116.73% -110.97% -87.41% -110.97% 57.19% 93.88% 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 52.06 54.95 59.16 37.43 28.96 28.71 40.10 18.95%
  QoQ % -5.26% -7.12% 58.06% 29.25% 0.87% -28.40% -
  Horiz. % 129.83% 137.03% 147.53% 93.34% 72.22% 71.60% 100.00%
EPS -6.21 -5.90 -4.64 -5.90 3.04 5.00 5.31 -
  QoQ % -5.25% -27.16% 21.36% -294.08% -39.20% -5.84% -
  Horiz. % -116.95% -111.11% -87.38% -111.11% 57.25% 94.16% 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 1.29 1.15 1.18 1.92 2.54 2.70 2.10 -27.67%
  QoQ % 12.17% -2.54% -38.54% -24.41% -5.93% 28.57% -
  Horiz. % 61.43% 54.76% 56.19% 91.43% 120.95% 128.57% 100.00%
P/EPS -10.78 -10.69 -15.03 -12.16 24.19 15.50 15.84 -
  QoQ % -0.84% 28.88% -23.60% -150.27% 56.06% -2.15% -
  Horiz. % -68.06% -67.49% -94.89% -76.77% 152.71% 97.85% 100.00%
EY -9.28 -9.35 -6.65 -8.23 4.13 6.45 6.31 -
  QoQ % 0.75% -40.60% 19.20% -299.27% -35.97% 2.22% -
  Horiz. % -147.07% -148.18% -105.39% -130.43% 65.45% 102.22% 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 1.30 1.16 1.12 1.89 2.64 2.67 2.17 -28.87%
  QoQ % 12.07% 3.57% -40.74% -28.41% -1.12% 23.04% -
  Horiz. % 59.91% 53.46% 51.61% 87.10% 121.66% 123.04% 100.00%
P/EPS -10.93 -10.77 -14.21 -12.00 25.13 15.31 16.38 -
  QoQ % -1.49% 24.21% -18.42% -147.75% 64.14% -6.53% -
  Horiz. % -66.73% -65.75% -86.75% -73.26% 153.42% 93.47% 100.00%
EY -9.15 -9.28 -7.04 -8.34 3.98 6.53 6.11 -
  QoQ % 1.40% -31.82% 15.59% -309.55% -39.05% 6.87% -
  Horiz. % -149.75% -151.88% -115.22% -136.50% 65.14% 106.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

158  151  377  1491 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.11+0.01 
 AAX 0.12+0.01 
 AIRASIA 0.88+0.055 
 XDL 0.065+0.01 
 ARMADA 0.255+0.005 
 KNM 0.2550.00 
 ICON-WA 0.105-0.005 
 HUAAN 0.095+0.005 
 EDUSPEC 0.0250.00 
 SANICHI 0.110.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers