Highlights

[GUOCO] YoY Quarter Result on 2014-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 14-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -97.52%    YoY -     -78.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 157,606 53,526 70,806 28,501 61,043 37,990 27,546 33.70%
  YoY % 194.45% -24.40% 148.43% -53.31% 60.68% 37.91% -
  Horiz. % 572.16% 194.31% 257.05% 103.47% 221.60% 137.91% 100.00%
PBT 5,344 1,692 24,641 4,446 17,454 4,949 167 78.09%
  YoY % 215.84% -93.13% 454.23% -74.53% 252.68% 2,863.47% -
  Horiz. % 3,200.00% 1,013.17% 14,755.09% 2,662.28% 10,451.50% 2,963.47% 100.00%
Tax -2,564 -556 -2,177 -943 -3,469 -506 331 -
  YoY % -361.15% 74.46% -130.86% 72.82% -585.57% -252.87% -
  Horiz. % -774.62% -167.98% -657.70% -284.89% -1,048.04% -152.87% 100.00%
NP 2,780 1,136 22,464 3,503 13,985 4,443 498 33.15%
  YoY % 144.72% -94.94% 541.28% -74.95% 214.76% 792.17% -
  Horiz. % 558.23% 228.11% 4,510.84% 703.41% 2,808.23% 892.17% 100.00%
NP to SH 1,060 265 21,332 2,780 12,939 3,900 388 18.22%
  YoY % 300.00% -98.76% 667.34% -78.51% 231.77% 905.15% -
  Horiz. % 273.20% 68.30% 5,497.94% 716.49% 3,334.79% 1,005.15% 100.00%
Tax Rate 47.98 % 32.86 % 8.83 % 21.21 % 19.88 % 10.22 % -198.20 % -
  YoY % 46.01% 272.14% -58.37% 6.69% 94.52% 105.16% -
  Horiz. % -24.21% -16.58% -4.46% -10.70% -10.03% -5.16% 100.00%
Total Cost 154,826 52,390 48,342 24,998 47,058 33,547 27,048 33.71%
  YoY % 195.53% 8.37% 93.38% -46.88% 40.27% 24.03% -
  Horiz. % 572.41% 193.69% 178.73% 92.42% 173.98% 124.03% 100.00%
Net Worth 1,332,391 1,210,652 1,145,085 940,632 820,319 773,679 685,000 11.72%
  YoY % 10.06% 5.73% 21.74% 14.67% 6.03% 12.95% -
  Horiz. % 194.51% 176.74% 167.17% 137.32% 119.75% 112.95% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,332,391 1,210,652 1,145,085 940,632 820,319 773,679 685,000 11.72%
  YoY % 10.06% 5.73% 21.74% 14.67% 6.03% 12.95% -
  Horiz. % 194.51% 176.74% 167.17% 137.32% 119.75% 112.95% 100.00%
NOSH 669,880 662,500 670,817 661,904 670,414 672,413 685,000 -0.37%
  YoY % 1.11% -1.24% 1.35% -1.27% -0.30% -1.84% -
  Horiz. % 97.79% 96.72% 97.93% 96.63% 97.87% 98.16% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.76 % 2.12 % 31.73 % 12.29 % 22.91 % 11.70 % 1.81 % -0.47%
  YoY % -16.98% -93.32% 158.18% -46.36% 95.81% 546.41% -
  Horiz. % 97.24% 117.13% 1,753.04% 679.01% 1,265.75% 646.41% 100.00%
ROE 0.08 % 0.02 % 1.86 % 0.30 % 1.58 % 0.50 % 0.06 % 4.91%
  YoY % 300.00% -98.92% 520.00% -81.01% 216.00% 733.33% -
  Horiz. % 133.33% 33.33% 3,100.00% 500.00% 2,633.33% 833.33% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.53 8.08 10.56 4.31 9.11 5.65 4.02 34.21%
  YoY % 191.21% -23.48% 145.01% -52.69% 61.24% 40.55% -
  Horiz. % 585.32% 201.00% 262.69% 107.21% 226.62% 140.55% 100.00%
EPS 0.16 0.04 3.18 0.42 1.93 0.58 0.06 17.74%
  YoY % 300.00% -98.74% 657.14% -78.24% 232.76% 866.67% -
  Horiz. % 266.67% 66.67% 5,300.00% 700.00% 3,216.67% 966.67% 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 1.9890 1.8274 1.7070 1.4211 1.2236 1.1506 1.0000 12.13%
  YoY % 8.84% 7.05% 20.12% 16.14% 6.34% 15.06% -
  Horiz. % 198.90% 182.74% 170.70% 142.11% 122.36% 115.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.50 7.64 10.11 4.07 8.71 5.42 3.93 33.72%
  YoY % 194.50% -24.43% 148.40% -53.27% 60.70% 37.91% -
  Horiz. % 572.52% 194.40% 257.25% 103.56% 221.63% 137.91% 100.00%
EPS 0.15 0.04 3.05 0.40 1.85 0.56 0.06 16.48%
  YoY % 275.00% -98.69% 662.50% -78.38% 230.36% 833.33% -
  Horiz. % 250.00% 66.67% 5,083.33% 666.67% 3,083.33% 933.33% 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 1.9022 1.7284 1.6348 1.3429 1.1711 1.1045 0.9779 11.72%
  YoY % 10.06% 5.73% 21.74% 14.67% 6.03% 12.95% -
  Horiz. % 194.52% 176.75% 167.17% 137.32% 119.76% 112.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1500 1.2100 1.1600 1.8100 1.1100 0.7800 0.8000 -
P/RPS 4.89 14.98 10.99 42.04 12.19 13.81 19.89 -20.83%
  YoY % -67.36% 36.31% -73.86% 244.87% -11.73% -30.57% -
  Horiz. % 24.59% 75.31% 55.25% 211.36% 61.29% 69.43% 100.00%
P/EPS 726.76 3,025.00 36.48 430.95 57.51 134.48 1,412.37 -10.47%
  YoY % -75.97% 8,192.21% -91.53% 649.35% -57.24% -90.48% -
  Horiz. % 51.46% 214.18% 2.58% 30.51% 4.07% 9.52% 100.00%
EY 0.14 0.03 2.74 0.23 1.74 0.74 0.07 12.23%
  YoY % 366.67% -98.91% 1,091.30% -86.78% 135.14% 957.14% -
  Horiz. % 200.00% 42.86% 3,914.29% 328.57% 2,485.71% 1,057.14% 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 0.58 0.66 0.68 1.27 0.91 0.68 0.80 -5.21%
  YoY % -12.12% -2.94% -46.46% 39.56% 33.82% -15.00% -
  Horiz. % 72.50% 82.50% 85.00% 158.75% 113.75% 85.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/10/17 17/11/16 11/11/15 14/10/14 21/10/13 10/10/12 11/10/11 -
Price 1.2000 1.1800 1.3800 1.5200 1.1500 0.8000 0.8500 -
P/RPS 5.10 14.61 13.07 35.30 12.63 14.16 21.14 -21.08%
  YoY % -65.09% 11.78% -62.97% 179.49% -10.81% -33.02% -
  Horiz. % 24.12% 69.11% 61.83% 166.98% 59.74% 66.98% 100.00%
P/EPS 758.35 2,950.00 43.40 361.90 59.59 137.93 1,500.64 -10.74%
  YoY % -74.29% 6,697.24% -88.01% 507.32% -56.80% -90.81% -
  Horiz. % 50.54% 196.58% 2.89% 24.12% 3.97% 9.19% 100.00%
EY 0.13 0.03 2.30 0.28 1.68 0.72 0.07 10.86%
  YoY % 333.33% -98.70% 721.43% -83.33% 133.33% 928.57% -
  Horiz. % 185.71% 42.86% 3,285.71% 400.00% 2,400.00% 1,028.57% 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 0.60 0.65 0.81 1.07 0.94 0.70 0.85 -5.63%
  YoY % -7.69% -19.75% -24.30% 13.83% 34.29% -17.65% -
  Horiz. % 70.59% 76.47% 95.29% 125.88% 110.59% 82.35% 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.
 


 

56  96  315  1715 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 IRIS 0.155+0.01 
 KNM 0.365-0.005 
 WCT-WE 0.1350.00 
 BARAKAH 0.060.00 
 EAH 0.01-0.005 
 PWORTH 0.07+0.005 
 GPACKET 0.475+0.015 
 HTPADU 1.27+0.01 
 WIDAD-WA 0.090.00 
Partners & Brokers