Highlights

[GUOCO] YoY Quarter Result on 2015-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     1,374.24%    YoY -     52.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue -21,132 95,318 64,797 59,010 57,968 74,793 39,027 -
  YoY % -122.17% 47.10% 9.81% 1.80% -22.50% 91.64% -
  Horiz. % -54.15% 244.24% 166.03% 151.20% 148.53% 191.64% 100.00%
PBT -19,889 6,636 101,811 81,180 119,361 18,402 28,662 -
  YoY % -399.71% -93.48% 25.41% -31.99% 548.63% -35.80% -
  Horiz. % -69.39% 23.15% 355.21% 283.23% 416.44% 64.20% 100.00%
Tax 339 -3,374 -13,207 91,686 -6,307 -2,889 587 -8.74%
  YoY % 110.05% 74.45% -114.40% 1,553.72% -118.31% -592.16% -
  Horiz. % 57.75% -574.79% -2,249.91% 15,619.42% -1,074.45% -492.16% 100.00%
NP -19,550 3,262 88,604 172,866 113,054 15,513 29,249 -
  YoY % -699.33% -96.32% -48.74% 52.91% 628.77% -46.96% -
  Horiz. % -66.84% 11.15% 302.93% 591.02% 386.52% 53.04% 100.00%
NP to SH -20,493 2,392 86,834 171,439 112,320 14,144 28,349 -
  YoY % -956.73% -97.25% -49.35% 52.63% 694.12% -50.11% -
  Horiz. % -72.29% 8.44% 306.30% 604.74% 396.20% 49.89% 100.00%
Tax Rate - % 50.84 % 12.97 % -112.94 % 5.28 % 15.70 % -2.05 % -
  YoY % 0.00% 291.98% 111.48% -2,239.01% -66.37% 865.85% -
  Horiz. % 0.00% -2,480.00% -632.68% 5,509.27% -257.56% -765.85% 100.00%
Total Cost -1,582 92,056 -23,807 -113,856 -55,086 59,280 9,778 -
  YoY % -101.72% 486.68% 79.09% -106.69% -192.93% 506.26% -
  Horiz. % -16.18% 941.46% -243.48% -1,164.41% -563.37% 606.26% 100.00%
Net Worth 1,344,449 1,332,058 1,156,109 669,683 952,409 807,280 762,742 9.90%
  YoY % 0.93% 15.22% 72.64% -29.69% 17.98% 5.84% -
  Horiz. % 176.27% 174.64% 151.57% 87.80% 124.87% 105.84% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 13,397 12,662 13,393 13,395 13,406 13,403 -
  YoY % 0.00% 5.81% -5.46% -0.01% -0.08% 0.02% -
  Horiz. % 0.00% 99.95% 94.47% 99.92% 99.94% 100.02% 100.00%
Div Payout % - % 560.10 % 14.58 % 7.81 % 11.93 % 94.79 % 47.28 % -
  YoY % 0.00% 3,741.56% 86.68% -34.53% -87.41% 100.49% -
  Horiz. % 0.00% 1,184.64% 30.84% 16.52% 25.23% 200.49% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,344,449 1,332,058 1,156,109 669,683 952,409 807,280 762,742 9.90%
  YoY % 0.93% 15.22% 72.64% -29.69% 17.98% 5.84% -
  Horiz. % 176.27% 174.64% 151.57% 87.80% 124.87% 105.84% 100.00%
NOSH 669,880 669,881 633,103 669,683 669,767 670,331 670,189 -0.01%
  YoY % -0.00% 5.81% -5.46% -0.01% -0.08% 0.02% -
  Horiz. % 99.95% 99.95% 94.47% 99.92% 99.94% 100.02% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.00 % 3.42 % 136.74 % 292.94 % 195.03 % 20.74 % 74.95 % -
  YoY % 0.00% -97.50% -53.32% 50.20% 840.36% -72.33% -
  Horiz. % 0.00% 4.56% 182.44% 390.85% 260.21% 27.67% 100.00%
ROE -1.52 % 0.18 % 7.51 % 25.60 % 11.79 % 1.75 % 3.72 % -
  YoY % -944.44% -97.60% -70.66% 117.13% 573.71% -52.96% -
  Horiz. % -40.86% 4.84% 201.88% 688.17% 316.94% 47.04% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS - 14.23 10.23 8.81 8.65 11.16 5.82 -
  YoY % 0.00% 39.10% 16.12% 1.85% -22.49% 91.75% -
  Horiz. % 0.00% 244.50% 175.77% 151.37% 148.63% 191.75% 100.00%
EPS -3.06 0.36 12.96 10.77 16.77 2.11 4.23 -
  YoY % -950.00% -97.22% 20.33% -35.78% 694.79% -50.12% -
  Horiz. % -72.34% 8.51% 306.38% 254.61% 396.45% 49.88% 100.00%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0070 1.9885 1.8261 1.0000 1.4220 1.2043 1.1381 9.91%
  YoY % 0.93% 8.89% 82.61% -29.68% 18.08% 5.82% -
  Horiz. % 176.35% 174.72% 160.45% 87.87% 124.95% 105.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS - 13.61 9.25 8.42 8.28 10.68 5.57 -
  YoY % 0.00% 47.14% 9.86% 1.69% -22.47% 91.74% -
  Horiz. % 0.00% 244.34% 166.07% 151.17% 148.65% 191.74% 100.00%
EPS -2.93 0.34 12.40 24.48 16.04 2.02 4.05 -
  YoY % -961.76% -97.26% -49.35% 52.62% 694.06% -50.12% -
  Horiz. % -72.35% 8.40% 306.17% 604.44% 396.05% 49.88% 100.00%
DPS 0.00 1.91 1.81 1.91 1.91 1.91 1.91 -
  YoY % 0.00% 5.52% -5.24% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 94.76% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9194 1.9017 1.6505 0.9561 1.3597 1.1525 1.0889 9.90%
  YoY % 0.93% 15.22% 72.63% -29.68% 17.98% 5.84% -
  Horiz. % 176.27% 174.64% 151.57% 87.80% 124.87% 105.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 1.2100 1.2500 1.2700 1.1500 1.1900 0.8100 -
P/RPS 0.00 8.50 12.21 14.41 13.29 10.67 13.91 -
  YoY % 0.00% -30.38% -15.27% 8.43% 24.55% -23.29% -
  Horiz. % 0.00% 61.11% 87.78% 103.59% 95.54% 76.71% 100.00%
P/EPS -28.77 338.86 9.11 4.96 6.86 56.40 19.15 -
  YoY % -108.49% 3,619.65% 83.67% -27.70% -87.84% 194.52% -
  Horiz. % -150.24% 1,769.50% 47.57% 25.90% 35.82% 294.52% 100.00%
EY -3.48 0.30 10.97 20.16 14.58 1.77 5.22 -
  YoY % -1,260.00% -97.27% -45.59% 38.27% 723.73% -66.09% -
  Horiz. % -66.67% 5.75% 210.15% 386.21% 279.31% 33.91% 100.00%
DY 0.00 1.65 1.60 1.57 1.74 1.68 2.47 -
  YoY % 0.00% 3.12% 1.91% -9.77% 3.57% -31.98% -
  Horiz. % 0.00% 66.80% 64.78% 63.56% 70.45% 68.02% 100.00%
P/NAPS 0.44 0.61 0.68 1.27 0.81 0.99 0.71 -7.66%
  YoY % -27.87% -10.29% -46.46% 56.79% -18.18% 39.44% -
  Horiz. % 61.97% 85.92% 95.77% 178.87% 114.08% 139.44% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 25/08/16 25/08/15 25/08/14 26/08/13 23/08/12 -
Price 0.9100 1.1700 1.2100 1.0300 1.8400 1.1400 0.7900 -
P/RPS 0.00 8.22 11.82 11.69 21.26 10.22 13.57 -
  YoY % 0.00% -30.46% 1.11% -45.01% 108.02% -24.69% -
  Horiz. % 0.00% 60.57% 87.10% 86.15% 156.67% 75.31% 100.00%
P/EPS -29.75 327.66 8.82 4.02 10.97 54.03 18.68 -
  YoY % -109.08% 3,614.97% 119.40% -63.35% -79.70% 189.24% -
  Horiz. % -159.26% 1,754.07% 47.22% 21.52% 58.73% 289.24% 100.00%
EY -3.36 0.31 11.34 24.85 9.11 1.85 5.35 -
  YoY % -1,183.87% -97.27% -54.37% 172.78% 392.43% -65.42% -
  Horiz. % -62.80% 5.79% 211.96% 464.49% 170.28% 34.58% 100.00%
DY 0.00 1.71 1.65 1.94 1.09 1.75 2.53 -
  YoY % 0.00% 3.64% -14.95% 77.98% -37.71% -30.83% -
  Horiz. % 0.00% 67.59% 65.22% 76.68% 43.08% 69.17% 100.00%
P/NAPS 0.45 0.59 0.66 1.03 1.29 0.95 0.69 -6.87%
  YoY % -23.73% -10.61% -35.92% -20.16% 35.79% 37.68% -
  Horiz. % 65.22% 85.51% 95.65% 149.28% 186.96% 137.68% 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