Highlights

[GUOCO] YoY Cumulative Quarter Result on 2016-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 12-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     96.39%    YoY -     56.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 283,339 289,003 152,309 250,280 136,553 178,586 188,464 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 -13,930 94,266 124,560 38,161 28,709 52,780 33,976 -
  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 -4,087 -1,907 -1,358 -8,069 -8,318 -9,411 -2,203 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 -18,017 92,359 123,202 30,092 20,391 43,369 31,773 -
  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 -20,831 57,715 119,417 27,206 17,427 40,908 27,825 -
  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 301,356 196,644 29,107 220,188 116,162 135,217 156,691 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 -1.60 % 4.23 % 8.98 % 2.39 % 1.83 % 4.88 % 3.53 % -
  YoY % -137.83% -52.90% 275.73% 30.60% -62.50% 38.24% -
  Horiz. % -45.33% 119.83% 254.39% 67.71% 51.84% 138.24% 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 42.30 43.14 22.74 37.35 20.37 26.67 28.11 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 -3.11 8.62 17.83 4.06 2.60 6.11 4.15 -
  YoY % -136.08% -51.65% 339.16% 56.15% -57.45% 47.23% -
  Horiz. % -74.94% 207.71% 429.64% 97.83% 62.65% 147.23% 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 - 700,458
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.45 41.26 21.74 35.73 19.49 25.50 26.91 7.03%
  YoY % -1.96% 89.79% -39.15% 83.32% -23.57% -5.24% -
  Horiz. % 150.32% 153.33% 80.79% 132.78% 72.43% 94.76% 100.00%
EPS -2.97 8.24 17.05 3.88 2.49 5.84 3.97 -
  YoY % -136.04% -51.67% 339.43% 55.82% -57.36% 47.10% -
  Horiz. % -74.81% 207.56% 429.47% 97.73% 62.72% 147.10% 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 1.77 2.29 6.16 3.29 5.69 4.05 3.27 -9.72%
  YoY % -22.71% -62.82% 87.23% -42.18% 40.49% 23.85% -
  Horiz. % 54.13% 70.03% 188.38% 100.61% 174.01% 123.85% 100.00%
P/EPS -24.12 11.49 7.85 30.30 44.62 17.68 22.17 -
  YoY % -309.92% 46.37% -74.09% -32.09% 152.38% -20.25% -
  Horiz. % -108.80% 51.83% 35.41% 136.67% 201.26% 79.75% 100.00%
EY -4.15 8.70 12.73 3.30 2.24 5.66 4.51 -
  YoY % -147.70% -31.66% 285.76% 47.32% -60.42% 25.50% -
  Horiz. % -92.02% 192.90% 282.26% 73.17% 49.67% 125.50% 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 1.75 2.20 5.76 3.32 5.99 4.50 3.91 -12.53%
  YoY % -20.45% -61.81% 73.49% -44.57% 33.11% 15.09% -
  Horiz. % 44.76% 56.27% 147.31% 84.91% 153.20% 115.09% 100.00%
P/EPS -23.80 11.03 7.35 30.54 46.92 19.64 26.51 -
  YoY % -315.78% 50.07% -75.93% -34.91% 138.90% -25.91% -
  Horiz. % -89.78% 41.61% 27.73% 115.20% 176.99% 74.09% 100.00%
EY -4.20 9.07 13.61 3.27 2.13 5.09 3.77 -
  YoY % -146.31% -33.36% 316.21% 53.52% -58.15% 35.01% -
  Horiz. % -111.41% 240.58% 361.01% 86.74% 56.50% 135.01% 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.
 


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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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