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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 90,190 110,416 108,608 30,730 36,006 55,304 59,103 7.29%
  YoY % -18.32% 1.66% 253.43% -14.65% -34.89% -6.43% -
  Horiz. % 152.60% 186.82% 183.76% 51.99% 60.92% 93.57% 100.00%
PBT -14,181 -7,509 2,191 110,408 -6,569 8,033 16,190 -
  YoY % -88.85% -442.72% -98.02% 1,780.74% -181.78% -50.38% -
  Horiz. % -87.59% -46.38% 13.53% 681.95% -40.57% 49.62% 100.00%
Tax 464 -4,553 663 1,400 215 -3,682 -2,307 -
  YoY % 110.19% -786.73% -52.64% 551.16% 105.84% -59.60% -
  Horiz. % -20.11% 197.36% -28.74% -60.68% -9.32% 159.60% 100.00%
NP -13,717 -12,062 2,854 111,808 -6,354 4,351 13,883 -
  YoY % -13.72% -522.63% -97.45% 1,859.65% -246.04% -68.66% -
  Horiz. % -98.80% -86.88% 20.56% 805.36% -45.77% 31.34% 100.00%
NP to SH -14,852 -12,704 965 110,811 -7,479 3,018 12,262 -
  YoY % -16.91% -1,416.48% -99.13% 1,581.63% -347.81% -75.39% -
  Horiz. % -121.12% -103.60% 7.87% 903.69% -60.99% 24.61% 100.00%
Tax Rate - % - % -30.26 % -1.27 % - % 45.84 % 14.25 % -
  YoY % 0.00% 0.00% -2,282.68% 0.00% 0.00% 221.68% -
  Horiz. % 0.00% 0.00% -212.35% -8.91% 0.00% 321.68% 100.00%
Total Cost 103,907 122,478 105,754 -81,078 42,360 50,953 45,220 14.87%
  YoY % -15.16% 15.81% 230.43% -291.40% -16.86% 12.68% -
  Horiz. % 229.78% 270.85% 233.87% -179.30% 93.68% 112.68% 100.00%
Net Worth 1,255,221 1,301,643 1,319,328 1,321,539 1,119,112 941,481 822,425 7.30%
  YoY % -3.57% -1.34% -0.17% 18.09% 18.87% 14.48% -
  Horiz. % 152.62% 158.27% 160.42% 160.69% 136.07% 114.48% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,255,221 1,301,643 1,319,328 1,321,539 1,119,112 941,481 822,425 7.30%
  YoY % -3.57% -1.34% -0.17% 18.09% 18.87% 14.48% -
  Horiz. % 152.62% 158.27% 160.42% 160.69% 136.07% 114.48% 100.00%
NOSH 669,880 669,880 669,880 669,880 667,767 670,666 670,054 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.32% -0.43% 0.09% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.66% 100.09% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -15.21 % -10.92 % 2.63 % 363.84 % -17.65 % 7.87 % 23.49 % -
  YoY % -39.29% -515.21% -99.28% 2,161.42% -324.27% -66.50% -
  Horiz. % -64.75% -46.49% 11.20% 1,548.91% -75.14% 33.50% 100.00%
ROE -1.18 % -0.98 % 0.07 % 8.38 % -0.67 % 0.32 % 1.49 % -
  YoY % -20.41% -1,500.00% -99.16% 1,350.75% -309.38% -78.52% -
  Horiz. % -79.19% -65.77% 4.70% 562.42% -44.97% 21.48% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.46 16.48 16.21 4.59 5.39 8.25 8.82 7.30%
  YoY % -18.33% 1.67% 253.16% -14.84% -34.67% -6.46% -
  Horiz. % 152.61% 186.85% 183.79% 52.04% 61.11% 93.54% 100.00%
EPS -2.22 -1.90 0.14 16.54 -1.12 0.45 1.83 -
  YoY % -16.84% -1,457.14% -99.15% 1,576.79% -348.89% -75.41% -
  Horiz. % -121.31% -103.83% 7.65% 903.83% -61.20% 24.59% 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 1.8738 1.9431 1.9695 1.9728 1.6759 1.4038 1.2274 7.30%
  YoY % -3.57% -1.34% -0.17% 17.72% 19.38% 14.37% -
  Horiz. % 152.66% 158.31% 160.46% 160.73% 136.54% 114.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.88 15.76 15.51 4.39 5.14 7.90 8.44 7.30%
  YoY % -18.27% 1.61% 253.30% -14.59% -34.94% -6.40% -
  Horiz. % 152.61% 186.73% 183.77% 52.01% 60.90% 93.60% 100.00%
EPS -2.12 -1.81 0.14 15.82 -1.07 0.43 1.75 -
  YoY % -17.13% -1,392.86% -99.12% 1,578.50% -348.84% -75.43% -
  Horiz. % -121.14% -103.43% 8.00% 904.00% -61.14% 24.57% 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 1.7920 1.8583 1.8835 1.8867 1.5977 1.3441 1.1741 7.30%
  YoY % -3.57% -1.34% -0.17% 18.09% 18.87% 14.48% -
  Horiz. % 152.63% 158.27% 160.42% 160.69% 136.08% 114.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7000 0.7700 1.1300 1.1500 1.3300 1.2400 1.0000 -
P/RPS 5.20 4.67 6.97 25.07 24.67 15.04 11.34 -12.18%
  YoY % 11.35% -33.00% -72.20% 1.62% 64.03% 32.63% -
  Horiz. % 45.86% 41.18% 61.46% 221.08% 217.55% 132.63% 100.00%
P/EPS -31.57 -40.60 784.42 6.95 -118.75 275.56 54.64 -
  YoY % 22.24% -105.18% 11,186.62% 105.85% -143.09% 404.32% -
  Horiz. % -57.78% -74.30% 1,435.61% 12.72% -217.33% 504.32% 100.00%
EY -3.17 -2.46 0.13 14.38 -0.84 0.36 1.83 -
  YoY % -28.86% -1,992.31% -99.10% 1,811.90% -333.33% -80.33% -
  Horiz. % -173.22% -134.43% 7.10% 785.79% -45.90% 19.67% 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 0.37 0.40 0.57 0.58 0.79 0.88 0.81 -12.24%
  YoY % -7.50% -29.82% -1.72% -26.58% -10.23% 8.64% -
  Horiz. % 45.68% 49.38% 70.37% 71.60% 97.53% 108.64% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 09/01/20 23/01/19 25/01/18 18/01/17 20/01/16 22/01/15 21/01/14 -
Price 0.7100 0.8000 1.1200 1.1400 1.1100 1.3900 1.0000 -
P/RPS 5.27 4.85 6.91 24.85 20.59 16.86 11.34 -11.98%
  YoY % 8.66% -29.81% -72.19% 20.69% 22.12% 48.68% -
  Horiz. % 46.47% 42.77% 60.93% 219.14% 181.57% 148.68% 100.00%
P/EPS -32.02 -42.18 777.48 6.89 -99.11 308.89 54.64 -
  YoY % 24.09% -105.43% 11,184.18% 106.95% -132.09% 465.32% -
  Horiz. % -58.60% -77.20% 1,422.91% 12.61% -181.39% 565.32% 100.00%
EY -3.12 -2.37 0.13 14.51 -1.01 0.32 1.83 -
  YoY % -31.65% -1,923.08% -99.10% 1,536.63% -415.62% -82.51% -
  Horiz. % -170.49% -129.51% 7.10% 792.90% -55.19% 17.49% 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 0.38 0.41 0.57 0.58 0.66 0.99 0.81 -11.85%
  YoY % -7.32% -28.07% -1.72% -12.12% -33.33% 22.22% -
  Horiz. % 46.91% 50.62% 70.37% 71.60% 81.48% 122.22% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers