Highlights

[GUOCO] YoY Cumulative Quarter Result on 2014-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     62.33%    YoY -     47.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 152,309 250,280 136,553 178,586 188,464 77,301 84,290 10.35%
  YoY % -39.14% 83.28% -23.54% -5.24% 143.81% -8.29% -
  Horiz. % 180.70% 296.93% 162.00% 211.87% 223.59% 91.71% 100.00%
PBT 124,560 38,161 28,709 52,780 33,976 326 -1,466 -
  YoY % 226.41% 32.92% -45.61% 55.34% 10,322.09% 122.24% -
  Horiz. % -8,496.59% -2,603.07% -1,958.32% -3,600.27% -2,317.60% -22.24% 100.00%
Tax -1,358 -8,069 -8,318 -9,411 -2,203 -575 -118 50.20%
  YoY % 83.17% 2.99% 11.61% -327.19% -283.13% -387.29% -
  Horiz. % 1,150.85% 6,838.14% 7,049.15% 7,975.42% 1,866.95% 487.29% 100.00%
NP 123,202 30,092 20,391 43,369 31,773 -249 -1,584 -
  YoY % 309.42% 47.57% -52.98% 36.50% 12,860.24% 84.28% -
  Horiz. % -7,777.90% -1,899.75% -1,287.31% -2,737.94% -2,005.87% 15.72% 100.00%
NP to SH 119,417 27,206 17,427 40,908 27,825 -1,815 -2,380 -
  YoY % 338.94% 56.11% -57.40% 47.02% 1,633.06% 23.74% -
  Horiz. % -5,017.52% -1,143.11% -732.23% -1,718.82% -1,169.12% 76.26% 100.00%
Tax Rate 1.09 % 21.14 % 28.97 % 17.83 % 6.48 % 176.38 % - % -
  YoY % -94.84% -27.03% 62.48% 175.15% -96.33% 0.00% -
  Horiz. % 0.62% 11.99% 16.42% 10.11% 3.67% 100.00% -
Total Cost 29,107 220,188 116,162 135,217 156,691 77,550 85,874 -16.49%
  YoY % -86.78% 89.55% -14.09% -13.70% 102.05% -9.69% -
  Horiz. % 33.90% 256.41% 135.27% 157.46% 182.47% 90.31% 100.00%
Net Worth 1,329,711 1,136,420 953,256 838,647 787,145 749,312 745,336 10.12%
  YoY % 17.01% 19.21% 13.67% 6.54% 5.05% 0.53% -
  Horiz. % 178.40% 152.47% 127.90% 112.52% 105.61% 100.53% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,329,711 1,136,420 953,256 838,647 787,145 749,312 745,336 10.12%
  YoY % 17.01% 19.21% 13.67% 6.54% 5.05% 0.53% -
  Horiz. % 178.40% 152.47% 127.90% 112.52% 105.61% 100.53% 100.00%
NOSH 669,880 670,098 670,269 669,525 670,481 662,580 661,111 0.22%
  YoY % -0.03% -0.03% 0.11% -0.14% 1.19% 0.22% -
  Horiz. % 101.33% 101.36% 101.39% 101.27% 101.42% 100.22% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 80.89 % 12.02 % 14.93 % 24.28 % 16.86 % -0.32 % -1.88 % -
  YoY % 572.96% -19.49% -38.51% 44.01% 5,368.75% 82.98% -
  Horiz. % -4,302.66% -639.36% -794.15% -1,291.49% -896.81% 17.02% 100.00%
ROE 8.98 % 2.39 % 1.83 % 4.88 % 3.53 % -0.24 % -0.32 % -
  YoY % 275.73% 30.60% -62.50% 38.24% 1,570.83% 25.00% -
  Horiz. % -2,806.25% -746.88% -571.88% -1,525.00% -1,103.12% 75.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.74 37.35 20.37 26.67 28.11 11.67 12.75 10.11%
  YoY % -39.12% 83.36% -23.62% -5.12% 140.87% -8.47% -
  Horiz. % 178.35% 292.94% 159.76% 209.18% 220.47% 91.53% 100.00%
EPS 17.83 4.06 2.60 6.11 4.15 -0.27 -0.36 -
  YoY % 339.16% 56.15% -57.45% 47.23% 1,637.04% 25.00% -
  Horiz. % -4,952.78% -1,127.78% -722.22% -1,697.22% -1,152.78% 75.00% 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 1.9850 1.6959 1.4222 1.2526 1.1740 1.1309 1.1274 9.88%
  YoY % 17.05% 19.24% 13.54% 6.70% 3.81% 0.31% -
  Horiz. % 176.07% 150.43% 126.15% 111.11% 104.13% 100.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 21.74 35.73 19.49 25.50 26.91 11.04 12.03 10.36%
  YoY % -39.15% 83.32% -23.57% -5.24% 143.75% -8.23% -
  Horiz. % 180.71% 297.01% 162.01% 211.97% 223.69% 91.77% 100.00%
EPS 17.05 3.88 2.49 5.84 3.97 -0.26 -0.34 -
  YoY % 339.43% 55.82% -57.36% 47.10% 1,626.92% 23.53% -
  Horiz. % -5,014.71% -1,141.18% -732.35% -1,717.65% -1,167.65% 76.47% 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 1.8983 1.6224 1.3609 1.1973 1.1238 1.0697 1.0641 10.12%
  YoY % 17.01% 19.22% 13.66% 6.54% 5.06% 0.53% -
  Horiz. % 178.39% 152.47% 127.89% 112.52% 105.61% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4000 1.2300 1.1600 1.0800 0.9200 0.8300 1.3300 -
P/RPS 6.16 3.29 5.69 4.05 3.27 7.11 10.43 -8.40%
  YoY % 87.23% -42.18% 40.49% 23.85% -54.01% -31.83% -
  Horiz. % 59.06% 31.54% 54.55% 38.83% 31.35% 68.17% 100.00%
P/EPS 7.85 30.30 44.62 17.68 22.17 -303.00 -369.44 -
  YoY % -74.09% -32.09% 152.38% -20.25% 107.32% 17.98% -
  Horiz. % -2.12% -8.20% -12.08% -4.79% -6.00% 82.02% 100.00%
EY 12.73 3.30 2.24 5.66 4.51 -0.33 -0.27 -
  YoY % 285.76% 47.32% -60.42% 25.50% 1,466.67% -22.22% -
  Horiz. % -4,714.81% -1,222.22% -829.63% -2,096.30% -1,670.37% 122.22% 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 0.71 0.73 0.82 0.86 0.78 0.73 1.18 -8.11%
  YoY % -2.74% -10.98% -4.65% 10.26% 6.85% -38.14% -
  Horiz. % 60.17% 61.86% 69.49% 72.88% 66.10% 61.86% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 -
Price 1.3100 1.2400 1.2200 1.2000 1.1000 0.8300 1.3000 -
P/RPS 5.76 3.32 5.99 4.50 3.91 7.11 10.20 -9.08%
  YoY % 73.49% -44.57% 33.11% 15.09% -45.01% -30.29% -
  Horiz. % 56.47% 32.55% 58.73% 44.12% 38.33% 69.71% 100.00%
P/EPS 7.35 30.54 46.92 19.64 26.51 -303.00 -361.11 -
  YoY % -75.93% -34.91% 138.90% -25.91% 108.75% 16.09% -
  Horiz. % -2.04% -8.46% -12.99% -5.44% -7.34% 83.91% 100.00%
EY 13.61 3.27 2.13 5.09 3.77 -0.33 -0.28 -
  YoY % 316.21% 53.52% -58.15% 35.01% 1,242.42% -17.86% -
  Horiz. % -4,860.71% -1,167.86% -760.71% -1,817.86% -1,346.43% 117.86% 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 0.66 0.73 0.86 0.96 0.94 0.73 1.15 -8.83%
  YoY % -9.59% -15.12% -10.42% 2.13% 28.77% -36.52% -
  Horiz. % 57.39% 63.48% 74.78% 83.48% 81.74% 63.48% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers