Highlights

[GUOCO] YoY Quarter Result on 2018-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -136.80%    YoY -     -956.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 131,021 -21,132 95,318 64,797 59,010 57,968 74,793 9.79%
  YoY % 720.01% -122.17% 47.10% 9.81% 1.80% -22.50% -
  Horiz. % 175.18% -28.25% 127.44% 86.64% 78.90% 77.50% 100.00%
PBT -4,888 -19,889 6,636 101,811 81,180 119,361 18,402 -
  YoY % 75.42% -399.71% -93.48% 25.41% -31.99% 548.63% -
  Horiz. % -26.56% -108.08% 36.06% 553.26% 441.15% 648.63% 100.00%
Tax -5,649 339 -3,374 -13,207 91,686 -6,307 -2,889 11.82%
  YoY % -1,766.37% 110.05% 74.45% -114.40% 1,553.72% -118.31% -
  Horiz. % 195.53% -11.73% 116.79% 457.15% -3,173.62% 218.31% 100.00%
NP -10,537 -19,550 3,262 88,604 172,866 113,054 15,513 -
  YoY % 46.10% -699.33% -96.32% -48.74% 52.91% 628.77% -
  Horiz. % -67.92% -126.02% 21.03% 571.16% 1,114.33% 728.77% 100.00%
NP to SH -11,694 -20,493 2,392 86,834 171,439 112,320 14,144 -
  YoY % 42.94% -956.73% -97.25% -49.35% 52.63% 694.12% -
  Horiz. % -82.68% -144.89% 16.91% 613.93% 1,212.10% 794.12% 100.00%
Tax Rate - % - % 50.84 % 12.97 % -112.94 % 5.28 % 15.70 % -
  YoY % 0.00% 0.00% 291.98% 111.48% -2,239.01% -66.37% -
  Horiz. % 0.00% 0.00% 323.82% 82.61% -719.36% 33.63% 100.00%
Total Cost 141,558 -1,582 92,056 -23,807 -113,856 -55,086 59,280 15.60%
  YoY % 9,048.04% -101.72% 486.68% 79.09% -106.69% -192.93% -
  Horiz. % 238.80% -2.67% 155.29% -40.16% -192.06% -92.93% 100.00%
Net Worth 1,292,667 1,344,449 1,332,058 1,156,109 669,683 952,409 807,280 8.16%
  YoY % -3.85% 0.93% 15.22% 72.64% -29.69% 17.98% -
  Horiz. % 160.13% 166.54% 165.01% 143.21% 82.96% 117.98% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 13,397 12,662 13,393 13,395 13,406 -
  YoY % 0.00% 0.00% 5.81% -5.46% -0.01% -0.08% -
  Horiz. % 0.00% 0.00% 99.93% 94.45% 99.90% 99.92% 100.00%
Div Payout % - % - % 560.10 % 14.58 % 7.81 % 11.93 % 94.79 % -
  YoY % 0.00% 0.00% 3,741.56% 86.68% -34.53% -87.41% -
  Horiz. % 0.00% 0.00% 590.89% 15.38% 8.24% 12.59% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,292,667 1,344,449 1,332,058 1,156,109 669,683 952,409 807,280 8.16%
  YoY % -3.85% 0.93% 15.22% 72.64% -29.69% 17.98% -
  Horiz. % 160.13% 166.54% 165.01% 143.21% 82.96% 117.98% 100.00%
NOSH 669,880 669,880 669,881 633,103 669,683 669,767 670,331 -0.01%
  YoY % 0.00% -0.00% 5.81% -5.46% -0.01% -0.08% -
  Horiz. % 99.93% 99.93% 99.93% 94.45% 99.90% 99.92% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -8.04 % 0.00 % 3.42 % 136.74 % 292.94 % 195.03 % 20.74 % -
  YoY % 0.00% 0.00% -97.50% -53.32% 50.20% 840.36% -
  Horiz. % -38.77% 0.00% 16.49% 659.31% 1,412.44% 940.36% 100.00%
ROE -0.90 % -1.52 % 0.18 % 7.51 % 25.60 % 11.79 % 1.75 % -
  YoY % 40.79% -944.44% -97.60% -70.66% 117.13% 573.71% -
  Horiz. % -51.43% -86.86% 10.29% 429.14% 1,462.86% 673.71% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.56 - 14.23 10.23 8.81 8.65 11.16 9.80%
  YoY % 0.00% 0.00% 39.10% 16.12% 1.85% -22.49% -
  Horiz. % 175.27% 0.00% 127.51% 91.67% 78.94% 77.51% 100.00%
EPS -1.75 -3.06 0.36 12.96 10.77 16.77 2.11 -
  YoY % 42.81% -950.00% -97.22% 20.33% -35.78% 694.79% -
  Horiz. % -82.94% -145.02% 17.06% 614.22% 510.43% 794.79% 100.00%
DPS 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9297 2.0070 1.9885 1.8261 1.0000 1.4220 1.2043 8.17%
  YoY % -3.85% 0.93% 8.89% 82.61% -29.68% 18.08% -
  Horiz. % 160.23% 166.65% 165.12% 151.63% 83.04% 118.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.71 - 13.61 9.25 8.42 8.28 10.68 9.79%
  YoY % 0.00% 0.00% 47.14% 9.86% 1.69% -22.47% -
  Horiz. % 175.19% 0.00% 127.43% 86.61% 78.84% 77.53% 100.00%
EPS -1.67 -2.93 0.34 12.40 24.48 16.04 2.02 -
  YoY % 43.00% -961.76% -97.26% -49.35% 52.62% 694.06% -
  Horiz. % -82.67% -145.05% 16.83% 613.86% 1,211.88% 794.06% 100.00%
DPS 0.00 0.00 1.91 1.81 1.91 1.91 1.91 -
  YoY % 0.00% 0.00% 5.52% -5.24% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 94.76% 100.00% 100.00% 100.00%
NAPS 1.8455 1.9194 1.9017 1.6505 0.9561 1.3597 1.1525 8.16%
  YoY % -3.85% 0.93% 15.22% 72.63% -29.68% 17.98% -
  Horiz. % 160.13% 166.54% 165.01% 143.21% 82.96% 117.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7300 0.8800 1.2100 1.2500 1.2700 1.1500 1.1900 -
P/RPS 3.73 0.00 8.50 12.21 14.41 13.29 10.67 -16.06%
  YoY % 0.00% 0.00% -30.38% -15.27% 8.43% 24.55% -
  Horiz. % 34.96% 0.00% 79.66% 114.43% 135.05% 124.55% 100.00%
P/EPS -41.82 -28.77 338.86 9.11 4.96 6.86 56.40 -
  YoY % -45.36% -108.49% 3,619.65% 83.67% -27.70% -87.84% -
  Horiz. % -74.15% -51.01% 600.82% 16.15% 8.79% 12.16% 100.00%
EY -2.39 -3.48 0.30 10.97 20.16 14.58 1.77 -
  YoY % 31.32% -1,260.00% -97.27% -45.59% 38.27% 723.73% -
  Horiz. % -135.03% -196.61% 16.95% 619.77% 1,138.98% 823.73% 100.00%
DY 0.00 0.00 1.65 1.60 1.57 1.74 1.68 -
  YoY % 0.00% 0.00% 3.12% 1.91% -9.77% 3.57% -
  Horiz. % 0.00% 0.00% 98.21% 95.24% 93.45% 103.57% 100.00%
P/NAPS 0.38 0.44 0.61 0.68 1.27 0.81 0.99 -14.74%
  YoY % -13.64% -27.87% -10.29% -46.46% 56.79% -18.18% -
  Horiz. % 38.38% 44.44% 61.62% 68.69% 128.28% 81.82% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 23/08/18 24/08/17 25/08/16 25/08/15 25/08/14 26/08/13 -
Price 0.6900 0.9100 1.1700 1.2100 1.0300 1.8400 1.1400 -
P/RPS 3.53 0.00 8.22 11.82 11.69 21.26 10.22 -16.23%
  YoY % 0.00% 0.00% -30.46% 1.11% -45.01% 108.02% -
  Horiz. % 34.54% 0.00% 80.43% 115.66% 114.38% 208.02% 100.00%
P/EPS -39.53 -29.75 327.66 8.82 4.02 10.97 54.03 -
  YoY % -32.87% -109.08% 3,614.97% 119.40% -63.35% -79.70% -
  Horiz. % -73.16% -55.06% 606.44% 16.32% 7.44% 20.30% 100.00%
EY -2.53 -3.36 0.31 11.34 24.85 9.11 1.85 -
  YoY % 24.70% -1,183.87% -97.27% -54.37% 172.78% 392.43% -
  Horiz. % -136.76% -181.62% 16.76% 612.97% 1,343.24% 492.43% 100.00%
DY 0.00 0.00 1.71 1.65 1.94 1.09 1.75 -
  YoY % 0.00% 0.00% 3.64% -14.95% 77.98% -37.71% -
  Horiz. % 0.00% 0.00% 97.71% 94.29% 110.86% 62.29% 100.00%
P/NAPS 0.36 0.45 0.59 0.66 1.03 1.29 0.95 -14.93%
  YoY % -20.00% -23.73% -10.61% -35.92% -20.16% 35.79% -
  Horiz. % 37.89% 47.37% 62.11% 69.47% 108.42% 135.79% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers