Highlights

[GUOCO] YoY Quarter Result on 2019-12-31 [#2]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 09-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -48.56%    YoY -     -16.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 91,320 90,190 110,416 108,608 30,730 36,006 55,304 8.71%
  YoY % 1.25% -18.32% 1.66% 253.43% -14.65% -34.89% -
  Horiz. % 165.12% 163.08% 199.65% 196.38% 55.57% 65.11% 100.00%
PBT 5,978 -14,181 -7,509 2,191 110,408 -6,569 8,033 -4.80%
  YoY % 142.15% -88.85% -442.72% -98.02% 1,780.74% -181.78% -
  Horiz. % 74.42% -176.53% -93.48% 27.27% 1,374.43% -81.78% 100.00%
Tax -16,676 464 -4,553 663 1,400 215 -3,682 28.60%
  YoY % -3,693.97% 110.19% -786.73% -52.64% 551.16% 105.84% -
  Horiz. % 452.91% -12.60% 123.66% -18.01% -38.02% -5.84% 100.00%
NP -10,698 -13,717 -12,062 2,854 111,808 -6,354 4,351 -
  YoY % 22.01% -13.72% -522.63% -97.45% 1,859.65% -246.04% -
  Horiz. % -245.87% -315.26% -277.22% 65.59% 2,569.71% -146.04% 100.00%
NP to SH -11,370 -14,852 -12,704 965 110,811 -7,479 3,018 -
  YoY % 23.44% -16.91% -1,416.48% -99.13% 1,581.63% -347.81% -
  Horiz. % -376.74% -492.11% -420.94% 31.97% 3,671.67% -247.81% 100.00%
Tax Rate 278.96 % - % - % -30.26 % -1.27 % - % 45.84 % 35.08%
  YoY % 0.00% 0.00% 0.00% -2,282.68% 0.00% 0.00% -
  Horiz. % 608.55% 0.00% 0.00% -66.01% -2.77% 0.00% 100.00%
Total Cost 102,018 103,907 122,478 105,754 -81,078 42,360 50,953 12.25%
  YoY % -1.82% -15.16% 15.81% 230.43% -291.40% -16.86% -
  Horiz. % 200.22% 203.93% 240.37% 207.55% -159.12% 83.14% 100.00%
Net Worth 1,221,539 1,255,221 1,301,643 1,319,328 1,321,539 1,119,112 941,481 4.43%
  YoY % -2.68% -3.57% -1.34% -0.17% 18.09% 18.87% -
  Horiz. % 129.75% 133.32% 138.25% 140.13% 140.37% 118.87% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,221,539 1,255,221 1,301,643 1,319,328 1,321,539 1,119,112 941,481 4.43%
  YoY % -2.68% -3.57% -1.34% -0.17% 18.09% 18.87% -
  Horiz. % 129.75% 133.32% 138.25% 140.13% 140.37% 118.87% 100.00%
NOSH 668,823 669,880 669,880 669,880 669,880 667,767 670,666 -0.05%
  YoY % -0.16% 0.00% 0.00% 0.00% 0.32% -0.43% -
  Horiz. % 99.73% 99.88% 99.88% 99.88% 99.88% 99.57% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -11.71 % -15.21 % -10.92 % 2.63 % 363.84 % -17.65 % 7.87 % -
  YoY % 23.01% -39.29% -515.21% -99.28% 2,161.42% -324.27% -
  Horiz. % -148.79% -193.27% -138.75% 33.42% 4,623.13% -224.27% 100.00%
ROE -0.93 % -1.18 % -0.98 % 0.07 % 8.38 % -0.67 % 0.32 % -
  YoY % 21.19% -20.41% -1,500.00% -99.16% 1,350.75% -309.38% -
  Horiz. % -290.62% -368.75% -306.25% 21.88% 2,618.75% -209.38% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.65 13.46 16.48 16.21 4.59 5.39 8.25 8.75%
  YoY % 1.41% -18.33% 1.67% 253.16% -14.84% -34.67% -
  Horiz. % 165.45% 163.15% 199.76% 196.48% 55.64% 65.33% 100.00%
EPS -1.70 -2.22 -1.90 0.14 16.54 -1.12 0.45 -
  YoY % 23.42% -16.84% -1,457.14% -99.15% 1,576.79% -348.89% -
  Horiz. % -377.78% -493.33% -422.22% 31.11% 3,675.56% -248.89% 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 1.8264 1.8738 1.9431 1.9695 1.9728 1.6759 1.4038 4.48%
  YoY % -2.53% -3.57% -1.34% -0.17% 17.72% 19.38% -
  Horiz. % 130.10% 133.48% 138.42% 140.30% 140.53% 119.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 668,823
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.65 13.48 16.51 16.24 4.59 5.38 8.27 8.70%
  YoY % 1.26% -18.35% 1.66% 253.81% -14.68% -34.95% -
  Horiz. % 165.05% 163.00% 199.64% 196.37% 55.50% 65.05% 100.00%
EPS -1.70 -2.22 -1.90 0.14 16.57 -1.12 0.45 -
  YoY % 23.42% -16.84% -1,457.14% -99.16% 1,579.46% -348.89% -
  Horiz. % -377.78% -493.33% -422.22% 31.11% 3,682.22% -248.89% 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 1.8264 1.8768 1.9462 1.9726 1.9759 1.6733 1.4077 4.43%
  YoY % -2.69% -3.57% -1.34% -0.17% 18.08% 18.87% -
  Horiz. % 129.74% 133.32% 138.25% 140.13% 140.36% 118.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.6100 0.7000 0.7700 1.1300 1.1500 1.3300 1.2400 -
P/RPS 4.47 5.20 4.67 6.97 25.07 24.67 15.04 -18.29%
  YoY % -14.04% 11.35% -33.00% -72.20% 1.62% 64.03% -
  Horiz. % 29.72% 34.57% 31.05% 46.34% 166.69% 164.03% 100.00%
P/EPS -35.88 -31.57 -40.60 784.42 6.95 -118.75 275.56 -
  YoY % -13.65% 22.24% -105.18% 11,186.62% 105.85% -143.09% -
  Horiz. % -13.02% -11.46% -14.73% 284.66% 2.52% -43.09% 100.00%
EY -2.79 -3.17 -2.46 0.13 14.38 -0.84 0.36 -
  YoY % 11.99% -28.86% -1,992.31% -99.10% 1,811.90% -333.33% -
  Horiz. % -775.00% -880.56% -683.33% 36.11% 3,994.44% -233.33% 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 0.33 0.37 0.40 0.57 0.58 0.79 0.88 -15.07%
  YoY % -10.81% -7.50% -29.82% -1.72% -26.58% -10.23% -
  Horiz. % 37.50% 42.05% 45.45% 64.77% 65.91% 89.77% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 09/01/20 23/01/19 25/01/18 18/01/17 20/01/16 22/01/15 -
Price 0.6100 0.7100 0.8000 1.1200 1.1400 1.1100 1.3900 -
P/RPS 4.47 5.27 4.85 6.91 24.85 20.59 16.86 -19.83%
  YoY % -15.18% 8.66% -29.81% -72.19% 20.69% 22.12% -
  Horiz. % 26.51% 31.26% 28.77% 40.98% 147.39% 122.12% 100.00%
P/EPS -35.88 -32.02 -42.18 777.48 6.89 -99.11 308.89 -
  YoY % -12.05% 24.09% -105.43% 11,184.18% 106.95% -132.09% -
  Horiz. % -11.62% -10.37% -13.66% 251.70% 2.23% -32.09% 100.00%
EY -2.79 -3.12 -2.37 0.13 14.51 -1.01 0.32 -
  YoY % 10.58% -31.65% -1,923.08% -99.10% 1,536.63% -415.62% -
  Horiz. % -871.88% -975.00% -740.62% 40.62% 4,534.38% -315.62% 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 0.33 0.38 0.41 0.57 0.58 0.66 0.99 -16.72%
  YoY % -13.16% -7.32% -28.07% -1.72% -12.12% -33.33% -
  Horiz. % 33.33% 38.38% 41.41% 57.58% 58.59% 66.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS