Highlights

[GUOCO] YoY Annualized 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 -     -0.12%    YoY -     -136.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 377,785 385,337 203,078 333,706 182,070 238,114 251,285 7.03%
  YoY % -1.96% 89.75% -39.14% 83.28% -23.54% -5.24% -
  Horiz. % 150.34% 153.35% 80.82% 132.80% 72.46% 94.76% 100.00%
PBT -18,573 125,688 166,080 50,881 38,278 70,373 45,301 -
  YoY % -114.78% -24.32% 226.41% 32.92% -45.61% 55.34% -
  Horiz. % -41.00% 277.45% 366.61% 112.32% 84.50% 155.34% 100.00%
Tax -5,449 -2,542 -1,810 -10,758 -11,090 -12,548 -2,937 10.84%
  YoY % -114.32% -40.43% 83.17% 2.99% 11.61% -327.19% -
  Horiz. % 185.52% 86.56% 61.64% 366.27% 377.58% 427.19% 100.00%
NP -24,022 123,145 164,269 40,122 27,188 57,825 42,364 -
  YoY % -119.51% -25.03% 309.42% 47.57% -52.98% 36.50% -
  Horiz. % -56.71% 290.68% 387.76% 94.71% 64.18% 136.50% 100.00%
NP to SH -27,774 76,953 159,222 36,274 23,236 54,544 37,100 -
  YoY % -136.09% -51.67% 338.94% 56.11% -57.40% 47.02% -
  Horiz. % -74.86% 207.42% 429.17% 97.78% 62.63% 147.02% 100.00%
Tax Rate - % 2.02 % 1.09 % 21.14 % 28.97 % 17.83 % 6.48 % -
  YoY % 0.00% 85.32% -94.84% -27.03% 62.48% 175.15% -
  Horiz. % 0.00% 31.17% 16.82% 326.23% 447.07% 275.15% 100.00%
Total Cost 401,807 262,192 38,809 293,584 154,882 180,289 208,921 11.51%
  YoY % 53.25% 575.59% -86.78% 89.55% -14.09% -13.70% -
  Horiz. % 192.33% 125.50% 18.58% 140.52% 74.13% 86.30% 100.00%
Net Worth 1,300,103 1,364,344 1,329,711 1,136,420 953,256 838,647 787,145 8.72%
  YoY % -4.71% 2.60% 17.01% 19.21% 13.67% 6.54% -
  Horiz. % 165.17% 173.33% 168.93% 144.37% 121.10% 106.54% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,300,103 1,364,344 1,329,711 1,136,420 953,256 838,647 787,145 8.72%
  YoY % -4.71% 2.60% 17.01% 19.21% 13.67% 6.54% -
  Horiz. % 165.17% 173.33% 168.93% 144.37% 121.10% 106.54% 100.00%
NOSH 669,880 669,880 669,880 670,098 670,269 669,525 670,481 -0.01%
  YoY % 0.00% 0.00% -0.03% -0.03% 0.11% -0.14% -
  Horiz. % 99.91% 99.91% 99.91% 99.94% 99.97% 99.86% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -6.36 % 31.96 % 80.89 % 12.02 % 14.93 % 24.28 % 16.86 % -
  YoY % -119.90% -60.49% 572.96% -19.49% -38.51% 44.01% -
  Horiz. % -37.72% 189.56% 479.77% 71.29% 88.55% 144.01% 100.00%
ROE -2.14 % 5.64 % 11.97 % 3.19 % 2.44 % 6.50 % 4.71 % -
  YoY % -137.94% -52.88% 275.24% 30.74% -62.46% 38.00% -
  Horiz. % -45.44% 119.75% 254.14% 67.73% 51.80% 138.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 56.40 57.52 30.32 49.80 27.16 35.56 37.48 7.05%
  YoY % -1.95% 89.71% -39.12% 83.36% -23.62% -5.12% -
  Horiz. % 150.48% 153.47% 80.90% 132.87% 72.47% 94.88% 100.00%
EPS -4.15 11.49 23.77 5.41 3.47 8.15 5.53 -
  YoY % -136.12% -51.66% 339.37% 55.91% -57.42% 47.38% -
  Horiz. % -75.05% 207.78% 429.84% 97.83% 62.75% 147.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9408 2.0367 1.9850 1.6959 1.4222 1.2526 1.1740 8.73%
  YoY % -4.71% 2.60% 17.05% 19.24% 13.54% 6.70% -
  Horiz. % 165.32% 173.48% 169.08% 144.45% 121.14% 106.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.93 55.01 28.99 47.64 25.99 33.99 35.87 7.03%
  YoY % -1.96% 89.76% -39.15% 83.30% -23.54% -5.24% -
  Horiz. % 150.35% 153.36% 80.82% 132.81% 72.46% 94.76% 100.00%
EPS -3.97 10.99 22.73 5.18 3.32 7.79 5.30 -
  YoY % -136.12% -51.65% 338.80% 56.02% -57.38% 46.98% -
  Horiz. % -74.91% 207.36% 428.87% 97.74% 62.64% 146.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8561 1.9478 1.8983 1.6224 1.3609 1.1973 1.1238 8.72%
  YoY % -4.71% 2.61% 17.01% 19.22% 13.66% 6.54% -
  Horiz. % 165.16% 173.32% 168.92% 144.37% 121.10% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7500 0.9900 1.4000 1.2300 1.1600 1.0800 0.9200 -
P/RPS 1.33 1.72 4.62 2.47 4.27 3.04 2.45 -9.68%
  YoY % -22.67% -62.77% 87.04% -42.15% 40.46% 24.08% -
  Horiz. % 54.29% 70.20% 188.57% 100.82% 174.29% 124.08% 100.00%
P/EPS -18.09 8.62 5.89 22.72 33.46 13.26 16.63 -
  YoY % -309.86% 46.35% -74.08% -32.10% 152.34% -20.26% -
  Horiz. % -108.78% 51.83% 35.42% 136.62% 201.20% 79.74% 100.00%
EY -5.53 11.60 16.98 4.40 2.99 7.54 6.01 -
  YoY % -147.67% -31.68% 285.91% 47.16% -60.34% 25.46% -
  Horiz. % -92.01% 193.01% 282.53% 73.21% 49.75% 125.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.49 0.71 0.73 0.82 0.86 0.78 -10.91%
  YoY % -20.41% -30.99% -2.74% -10.98% -4.65% 10.26% -
  Horiz. % 50.00% 62.82% 91.03% 93.59% 105.13% 110.26% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/04/19 23/04/18 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 -
Price 0.7400 0.9500 1.3100 1.2400 1.2200 1.2000 1.1000 -
P/RPS 1.31 1.65 4.32 2.49 4.49 3.37 2.94 -12.60%
  YoY % -20.61% -61.81% 73.49% -44.54% 33.23% 14.63% -
  Horiz. % 44.56% 56.12% 146.94% 84.69% 152.72% 114.63% 100.00%
P/EPS -17.85 8.27 5.51 22.91 35.19 14.73 19.88 -
  YoY % -315.84% 50.09% -75.95% -34.90% 138.90% -25.91% -
  Horiz. % -89.79% 41.60% 27.72% 115.24% 177.01% 74.09% 100.00%
EY -5.60 12.09 18.14 4.37 2.84 6.79 5.03 -
  YoY % -146.32% -33.35% 315.10% 53.87% -58.17% 34.99% -
  Horiz. % -111.33% 240.36% 360.64% 86.88% 56.46% 134.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.47 0.66 0.73 0.86 0.96 0.94 -14.01%
  YoY % -19.15% -28.79% -9.59% -15.12% -10.42% 2.13% -
  Horiz. % 40.43% 50.00% 70.21% 77.66% 91.49% 102.13% 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.
 


 

104  94  348  1664 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 VS 1.14+0.02 
 HSI-H6Q 0.31+0.01 
 HSI-H6N 0.08+0.005 
 FOCUS 0.165+0.005 
 HSI-C5J 0.215-0.04 
 KHEESAN 0.37+0.01 
 XDL 0.085+0.005 
 DSONIC 0.545+0.02 
 BAHVEST 0.675-0.02 
Partners & Brokers