Highlights

[GUOCO] YoY Quarter Result on 2014-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 22-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     8.56%    YoY -     -75.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 108,608 30,730 36,006 55,304 59,103 44,446 27,789 25.48%
  YoY % 253.43% -14.65% -34.89% -6.43% 32.98% 59.94% -
  Horiz. % 390.83% 110.58% 129.57% 199.01% 212.68% 159.94% 100.00%
PBT 2,191 110,408 -6,569 8,033 16,190 18,396 934 15.25%
  YoY % -98.02% 1,780.74% -181.78% -50.38% -11.99% 1,869.59% -
  Horiz. % 234.58% 11,820.98% -703.32% 860.06% 1,733.40% 1,969.59% 100.00%
Tax 663 1,400 215 -3,682 -2,307 -1,113 90 39.45%
  YoY % -52.64% 551.16% 105.84% -59.60% -107.28% -1,336.67% -
  Horiz. % 736.67% 1,555.56% 238.89% -4,091.11% -2,563.33% -1,236.67% 100.00%
NP 2,854 111,808 -6,354 4,351 13,883 17,283 1,024 18.61%
  YoY % -97.45% 1,859.65% -246.04% -68.66% -19.67% 1,587.79% -
  Horiz. % 278.71% 10,918.75% -620.51% 424.90% 1,355.76% 1,687.79% 100.00%
NP to SH 965 110,811 -7,479 3,018 12,262 15,132 102 45.38%
  YoY % -99.13% 1,581.63% -347.81% -75.39% -18.97% 14,735.29% -
  Horiz. % 946.08% 108,638.23% -7,332.35% 2,958.82% 12,021.57% 14,835.29% 100.00%
Tax Rate -30.26 % -1.27 % - % 45.84 % 14.25 % 6.05 % -9.64 % 20.98%
  YoY % -2,282.68% 0.00% 0.00% 221.68% 135.54% 162.76% -
  Horiz. % 313.90% 13.17% 0.00% -475.52% -147.82% -62.76% 100.00%
Total Cost 105,754 -81,078 42,360 50,953 45,220 27,163 26,765 25.71%
  YoY % 230.43% -291.40% -16.86% 12.68% 66.48% 1.49% -
  Horiz. % 395.12% -302.93% 158.27% 190.37% 168.95% 101.49% 100.00%
Net Worth 1,319,328 1,321,539 1,119,112 941,481 822,425 778,695 400,000 21.98%
  YoY % -0.17% 18.09% 18.87% 14.48% 5.62% 94.67% -
  Horiz. % 329.83% 330.38% 279.78% 235.37% 205.61% 194.67% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,319,328 1,321,539 1,119,112 941,481 822,425 778,695 400,000 21.98%
  YoY % -0.17% 18.09% 18.87% 14.48% 5.62% 94.67% -
  Horiz. % 329.83% 330.38% 279.78% 235.37% 205.61% 194.67% 100.00%
NOSH 669,880 669,880 667,767 670,666 670,054 669,557 400,000 8.97%
  YoY % 0.00% 0.32% -0.43% 0.09% 0.07% 67.39% -
  Horiz. % 167.47% 167.47% 166.94% 167.67% 167.51% 167.39% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.63 % 363.84 % -17.65 % 7.87 % 23.49 % 38.89 % 3.68 % -5.44%
  YoY % -99.28% 2,161.42% -324.27% -66.50% -39.60% 956.79% -
  Horiz. % 71.47% 9,886.96% -479.62% 213.86% 638.32% 1,056.79% 100.00%
ROE 0.07 % 8.38 % -0.67 % 0.32 % 1.49 % 1.94 % 0.03 % 15.15%
  YoY % -99.16% 1,350.75% -309.38% -78.52% -23.20% 6,366.67% -
  Horiz. % 233.33% 27,933.33% -2,233.33% 1,066.67% 4,966.67% 6,466.67% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.21 4.59 5.39 8.25 8.82 6.64 6.95 15.14%
  YoY % 253.16% -14.84% -34.67% -6.46% 32.83% -4.46% -
  Horiz. % 233.24% 66.04% 77.55% 118.71% 126.91% 95.54% 100.00%
EPS 0.14 16.54 -1.12 0.45 1.83 2.26 0.02 38.27%
  YoY % -99.15% 1,576.79% -348.89% -75.41% -19.03% 11,200.00% -
  Horiz. % 700.00% 82,700.01% -5,600.00% 2,250.00% 9,150.00% 11,300.00% 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 1.9695 1.9728 1.6759 1.4038 1.2274 1.1630 1.0000 11.95%
  YoY % -0.17% 17.72% 19.38% 14.37% 5.54% 16.30% -
  Horiz. % 196.95% 197.28% 167.59% 140.38% 122.74% 116.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.51 4.39 5.14 7.90 8.44 6.35 3.97 25.47%
  YoY % 253.30% -14.59% -34.94% -6.40% 32.91% 59.95% -
  Horiz. % 390.68% 110.58% 129.47% 198.99% 212.59% 159.95% 100.00%
EPS 0.14 15.82 -1.07 0.43 1.75 2.16 0.01 55.18%
  YoY % -99.12% 1,578.50% -348.84% -75.43% -18.98% 21,500.00% -
  Horiz. % 1,400.00% 158,200.00% -10,700.00% 4,300.00% 17,500.00% 21,600.00% 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 1.8835 1.8867 1.5977 1.3441 1.1741 1.1117 0.5711 21.98%
  YoY % -0.17% 18.09% 18.87% 14.48% 5.61% 94.66% -
  Horiz. % 329.80% 330.36% 279.76% 235.35% 205.59% 194.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.1300 1.1500 1.3300 1.2400 1.0000 0.7800 0.8300 -
P/RPS 6.97 25.07 24.67 15.04 11.34 11.75 11.95 -8.59%
  YoY % -72.20% 1.62% 64.03% 32.63% -3.49% -1.67% -
  Horiz. % 58.33% 209.79% 206.44% 125.86% 94.90% 98.33% 100.00%
P/EPS 784.42 6.95 -118.75 275.56 54.64 34.51 3,254.90 -21.10%
  YoY % 11,186.62% 105.85% -143.09% 404.32% 58.33% -98.94% -
  Horiz. % 24.10% 0.21% -3.65% 8.47% 1.68% 1.06% 100.00%
EY 0.13 14.38 -0.84 0.36 1.83 2.90 0.03 27.66%
  YoY % -99.10% 1,811.90% -333.33% -80.33% -36.90% 9,566.67% -
  Horiz. % 433.33% 47,933.34% -2,800.00% 1,200.00% 6,100.00% 9,666.67% 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 0.57 0.58 0.79 0.88 0.81 0.67 0.83 -6.07%
  YoY % -1.72% -26.58% -10.23% 8.64% 20.90% -19.28% -
  Horiz. % 68.67% 69.88% 95.18% 106.02% 97.59% 80.72% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/01/18 18/01/17 20/01/16 22/01/15 21/01/14 23/01/13 18/01/12 -
Price 1.1200 1.1400 1.1100 1.3900 1.0000 0.8200 0.8800 -
P/RPS 6.91 24.85 20.59 16.86 11.34 12.35 12.67 -9.60%
  YoY % -72.19% 20.69% 22.12% 48.68% -8.18% -2.53% -
  Horiz. % 54.54% 196.13% 162.51% 133.07% 89.50% 97.47% 100.00%
P/EPS 777.48 6.89 -99.11 308.89 54.64 36.28 3,450.98 -21.98%
  YoY % 11,184.18% 106.95% -132.09% 465.32% 50.61% -98.95% -
  Horiz. % 22.53% 0.20% -2.87% 8.95% 1.58% 1.05% 100.00%
EY 0.13 14.51 -1.01 0.32 1.83 2.76 0.03 27.66%
  YoY % -99.10% 1,536.63% -415.62% -82.51% -33.70% 9,100.00% -
  Horiz. % 433.33% 48,366.67% -3,366.67% 1,066.67% 6,100.00% 9,200.00% 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 0.57 0.58 0.66 0.99 0.81 0.71 0.88 -6.98%
  YoY % -1.72% -12.12% -33.33% 22.22% 14.08% -19.32% -
  Horiz. % 64.77% 65.91% 75.00% 112.50% 92.05% 80.68% 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.
 


 

321  155  518  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315+0.015 
 SCOMI 0.11+0.02 
 SCOMI-WB 0.045+0.01 
 NETX 0.02+0.005 
 KNM 0.375+0.025 
 GPACKET 0.465+0.02 
 HSI-C5J 0.215+0.075 
 HSI-H6R 0.33-0.06 
 HSI-C5P 0.355+0.06 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers