Highlights

[GUOCO] YoY Cumulative Quarter Result on 2015-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 07-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     200.57%    YoY -     -57.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 289,003 152,309 250,280 136,553 178,586 188,464 77,301 24.57%
  YoY % 89.75% -39.14% 83.28% -23.54% -5.24% 143.81% -
  Horiz. % 373.87% 197.03% 323.77% 176.65% 231.03% 243.81% 100.00%
PBT 94,266 124,560 38,161 28,709 52,780 33,976 326 157.04%
  YoY % -24.32% 226.41% 32.92% -45.61% 55.34% 10,322.09% -
  Horiz. % 28,915.95% 38,208.59% 11,705.83% 8,806.44% 16,190.18% 10,422.09% 100.00%
Tax -1,907 -1,358 -8,069 -8,318 -9,411 -2,203 -575 22.11%
  YoY % -40.43% 83.17% 2.99% 11.61% -327.19% -283.13% -
  Horiz. % 331.65% 236.17% 1,403.30% 1,446.61% 1,636.70% 383.13% 100.00%
NP 92,359 123,202 30,092 20,391 43,369 31,773 -249 -
  YoY % -25.03% 309.42% 47.57% -52.98% 36.50% 12,860.24% -
  Horiz. % -37,091.97% -49,478.71% -12,085.14% -8,189.16% -17,417.27% -12,760.24% 100.00%
NP to SH 57,715 119,417 27,206 17,427 40,908 27,825 -1,815 -
  YoY % -51.67% 338.94% 56.11% -57.40% 47.02% 1,633.06% -
  Horiz. % -3,179.89% -6,579.45% -1,498.95% -960.17% -2,253.88% -1,533.06% 100.00%
Tax Rate 2.02 % 1.09 % 21.14 % 28.97 % 17.83 % 6.48 % 176.38 % -52.51%
  YoY % 85.32% -94.84% -27.03% 62.48% 175.15% -96.33% -
  Horiz. % 1.15% 0.62% 11.99% 16.42% 10.11% 3.67% 100.00%
Total Cost 196,644 29,107 220,188 116,162 135,217 156,691 77,550 16.77%
  YoY % 575.59% -86.78% 89.55% -14.09% -13.70% 102.05% -
  Horiz. % 253.57% 37.53% 283.93% 149.79% 174.36% 202.05% 100.00%
Net Worth 1,364,344 1,329,711 1,136,420 953,256 838,647 787,145 749,312 10.50%
  YoY % 2.60% 17.01% 19.21% 13.67% 6.54% 5.05% -
  Horiz. % 182.08% 177.46% 151.66% 127.22% 111.92% 105.05% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,364,344 1,329,711 1,136,420 953,256 838,647 787,145 749,312 10.50%
  YoY % 2.60% 17.01% 19.21% 13.67% 6.54% 5.05% -
  Horiz. % 182.08% 177.46% 151.66% 127.22% 111.92% 105.05% 100.00%
NOSH 669,880 669,880 670,098 670,269 669,525 670,481 662,580 0.18%
  YoY % 0.00% -0.03% -0.03% 0.11% -0.14% 1.19% -
  Horiz. % 101.10% 101.10% 101.13% 101.16% 101.05% 101.19% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 31.96 % 80.89 % 12.02 % 14.93 % 24.28 % 16.86 % -0.32 % -
  YoY % -60.49% 572.96% -19.49% -38.51% 44.01% 5,368.75% -
  Horiz. % -9,987.50% -25,278.12% -3,756.25% -4,665.63% -7,587.50% -5,268.75% 100.00%
ROE 4.23 % 8.98 % 2.39 % 1.83 % 4.88 % 3.53 % -0.24 % -
  YoY % -52.90% 275.73% 30.60% -62.50% 38.24% 1,570.83% -
  Horiz. % -1,762.50% -3,741.67% -995.83% -762.50% -2,033.33% -1,470.83% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.14 22.74 37.35 20.37 26.67 28.11 11.67 24.33%
  YoY % 89.71% -39.12% 83.36% -23.62% -5.12% 140.87% -
  Horiz. % 369.67% 194.86% 320.05% 174.55% 228.53% 240.87% 100.00%
EPS 8.62 17.83 4.06 2.60 6.11 4.15 -0.27 -
  YoY % -51.65% 339.16% 56.15% -57.45% 47.23% 1,637.04% -
  Horiz. % -3,192.59% -6,603.70% -1,503.70% -962.96% -2,262.96% -1,537.04% 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 2.0367 1.9850 1.6959 1.4222 1.2526 1.1740 1.1309 10.30%
  YoY % 2.60% 17.05% 19.24% 13.54% 6.70% 3.81% -
  Horiz. % 180.10% 175.52% 149.96% 125.76% 110.76% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 41.26 21.74 35.73 19.49 25.50 26.91 11.04 24.56%
  YoY % 89.79% -39.15% 83.32% -23.57% -5.24% 143.75% -
  Horiz. % 373.73% 196.92% 323.64% 176.54% 230.98% 243.75% 100.00%
EPS 8.24 17.05 3.88 2.49 5.84 3.97 -0.26 -
  YoY % -51.67% 339.43% 55.82% -57.36% 47.10% 1,626.92% -
  Horiz. % -3,169.23% -6,557.69% -1,492.31% -957.69% -2,246.15% -1,526.92% 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 1.9478 1.8983 1.6224 1.3609 1.1973 1.1238 1.0697 10.50%
  YoY % 2.61% 17.01% 19.22% 13.66% 6.54% 5.06% -
  Horiz. % 182.09% 177.46% 151.67% 127.22% 111.93% 105.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9900 1.4000 1.2300 1.1600 1.0800 0.9200 0.8300 -
P/RPS 2.29 6.16 3.29 5.69 4.05 3.27 7.11 -17.20%
  YoY % -62.82% 87.23% -42.18% 40.49% 23.85% -54.01% -
  Horiz. % 32.21% 86.64% 46.27% 80.03% 56.96% 45.99% 100.00%
P/EPS 11.49 7.85 30.30 44.62 17.68 22.17 -303.00 -
  YoY % 46.37% -74.09% -32.09% 152.38% -20.25% 107.32% -
  Horiz. % -3.79% -2.59% -10.00% -14.73% -5.83% -7.32% 100.00%
EY 8.70 12.73 3.30 2.24 5.66 4.51 -0.33 -
  YoY % -31.66% 285.76% 47.32% -60.42% 25.50% 1,466.67% -
  Horiz. % -2,636.36% -3,857.58% -1,000.00% -678.79% -1,715.15% -1,366.67% 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 0.49 0.71 0.73 0.82 0.86 0.78 0.73 -6.43%
  YoY % -30.99% -2.74% -10.98% -4.65% 10.26% 6.85% -
  Horiz. % 67.12% 97.26% 100.00% 112.33% 117.81% 106.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/04/18 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 -
Price 0.9500 1.3100 1.2400 1.2200 1.2000 1.1000 0.8300 -
P/RPS 2.20 5.76 3.32 5.99 4.50 3.91 7.11 -17.75%
  YoY % -61.81% 73.49% -44.57% 33.11% 15.09% -45.01% -
  Horiz. % 30.94% 81.01% 46.69% 84.25% 63.29% 54.99% 100.00%
P/EPS 11.03 7.35 30.54 46.92 19.64 26.51 -303.00 -
  YoY % 50.07% -75.93% -34.91% 138.90% -25.91% 108.75% -
  Horiz. % -3.64% -2.43% -10.08% -15.49% -6.48% -8.75% 100.00%
EY 9.07 13.61 3.27 2.13 5.09 3.77 -0.33 -
  YoY % -33.36% 316.21% 53.52% -58.15% 35.01% 1,242.42% -
  Horiz. % -2,748.48% -4,124.24% -990.91% -645.45% -1,542.42% -1,142.42% 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 0.47 0.66 0.73 0.86 0.96 0.94 0.73 -7.07%
  YoY % -28.79% -9.59% -15.12% -10.42% 2.13% 28.77% -
  Horiz. % 64.38% 90.41% 100.00% 117.81% 131.51% 128.77% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers