Highlights

[GUOCO] YoY Quarter Result on 2014-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     28.09%    YoY -     78.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 81,165 143,468 52,748 58,440 106,028 21,966 23,955 22.53%
  YoY % -43.43% 171.99% -9.74% -44.88% 382.69% -8.30% -
  Horiz. % 338.82% 598.91% 220.20% 243.96% 442.61% 91.70% 100.00%
PBT 13,565 20,089 16,230 19,136 10,631 -775 -3,187 -
  YoY % -32.48% 23.78% -15.19% 80.00% 1,471.74% 75.68% -
  Horiz. % -425.64% -630.34% -509.26% -600.44% -333.57% 24.32% 100.00%
Tax -3,307 -6,107 -3,693 -3,635 -584 -996 -628 31.87%
  YoY % 45.85% -65.37% -1.60% -522.43% 41.37% -58.60% -
  Horiz. % 526.59% 972.45% 588.06% 578.82% 92.99% 158.60% 100.00%
NP 10,258 13,982 12,537 15,501 10,047 -1,771 -3,815 -
  YoY % -26.63% 11.53% -19.12% 54.28% 667.31% 53.58% -
  Horiz. % -268.89% -366.50% -328.62% -406.32% -263.36% 46.42% 100.00%
NP to SH 8,341 13,353 11,629 15,707 8,793 -2,305 -3,647 -
  YoY % -37.53% 14.83% -25.96% 78.63% 481.48% 36.80% -
  Horiz. % -228.71% -366.14% -318.86% -430.68% -241.10% 63.20% 100.00%
Tax Rate 24.38 % 30.40 % 22.75 % 19.00 % 5.49 % - % - % -
  YoY % -19.80% 33.63% 19.74% 246.08% 0.00% 0.00% -
  Horiz. % 444.08% 553.73% 414.39% 346.08% 100.00% - -
Total Cost 70,907 129,486 40,211 42,939 95,981 23,737 27,770 16.89%
  YoY % -45.24% 222.02% -6.35% -55.26% 304.35% -14.52% -
  Horiz. % 255.34% 466.28% 144.80% 154.62% 345.63% 85.48% 100.00%
Net Worth 1,329,711 1,137,957 950,503 837,216 788,013 765,134 761,412 9.73%
  YoY % 16.85% 19.72% 13.53% 6.24% 2.99% 0.49% -
  Horiz. % 174.64% 149.45% 124.83% 109.96% 103.49% 100.49% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,329,711 1,137,957 950,503 837,216 788,013 765,134 761,412 9.73%
  YoY % 16.85% 19.72% 13.53% 6.24% 2.99% 0.49% -
  Horiz. % 174.64% 149.45% 124.83% 109.96% 103.49% 100.49% 100.00%
NOSH 669,880 671,005 668,333 668,383 671,221 676,571 675,370 -0.14%
  YoY % -0.17% 0.40% -0.01% -0.42% -0.79% 0.18% -
  Horiz. % 99.19% 99.35% 98.96% 98.97% 99.39% 100.18% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.64 % 9.75 % 23.77 % 26.52 % 9.48 % -8.06 % -15.93 % -
  YoY % 29.64% -58.98% -10.37% 179.75% 217.62% 49.40% -
  Horiz. % -79.35% -61.21% -149.22% -166.48% -59.51% 50.60% 100.00%
ROE 0.63 % 1.17 % 1.22 % 1.88 % 1.12 % -0.30 % -0.48 % -
  YoY % -46.15% -4.10% -35.11% 67.86% 473.33% 37.50% -
  Horiz. % -131.25% -243.75% -254.17% -391.67% -233.33% 62.50% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.12 21.38 7.89 8.74 15.80 3.25 3.55 22.69%
  YoY % -43.31% 170.98% -9.73% -44.68% 386.15% -8.45% -
  Horiz. % 341.41% 602.25% 222.25% 246.20% 445.07% 91.55% 100.00%
EPS 1.25 1.99 1.74 2.35 1.31 -0.34 -0.54 -
  YoY % -37.19% 14.37% -25.96% 79.39% 485.29% 37.04% -
  Horiz. % -231.48% -368.52% -322.22% -435.19% -242.59% 62.96% 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 1.9850 1.6959 1.4222 1.2526 1.1740 1.1309 1.1274 9.88%
  YoY % 17.05% 19.24% 13.54% 6.70% 3.81% 0.31% -
  Horiz. % 176.07% 150.43% 126.15% 111.11% 104.13% 100.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.59 20.48 7.53 8.34 15.14 3.14 3.42 22.54%
  YoY % -43.41% 171.98% -9.71% -44.91% 382.17% -8.19% -
  Horiz. % 338.89% 598.83% 220.18% 243.86% 442.69% 91.81% 100.00%
EPS 1.19 1.91 1.66 2.24 1.26 -0.33 -0.52 -
  YoY % -37.70% 15.06% -25.89% 77.78% 481.82% 36.54% -
  Horiz. % -228.85% -367.31% -319.23% -430.77% -242.31% 63.46% 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 1.8983 1.6246 1.3570 1.1952 1.1250 1.0923 1.0870 9.73%
  YoY % 16.85% 19.72% 13.54% 6.24% 2.99% 0.49% -
  Horiz. % 174.64% 149.46% 124.84% 109.95% 103.50% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4000 1.2300 1.1600 1.0800 0.9200 0.8300 1.3300 -
P/RPS 11.55 5.75 14.70 12.35 5.82 25.56 37.50 -17.81%
  YoY % 100.87% -60.88% 19.03% 112.20% -77.23% -31.84% -
  Horiz. % 30.80% 15.33% 39.20% 32.93% 15.52% 68.16% 100.00%
P/EPS 112.44 61.81 66.67 45.96 70.23 -243.62 -246.30 -
  YoY % 81.91% -7.29% 45.06% -34.56% 128.83% 1.09% -
  Horiz. % -45.65% -25.10% -27.07% -18.66% -28.51% 98.91% 100.00%
EY 0.89 1.62 1.50 2.18 1.42 -0.41 -0.41 -
  YoY % -45.06% 8.00% -31.19% 53.52% 446.34% 0.00% -
  Horiz. % -217.07% -395.12% -365.85% -531.71% -346.34% 100.00% 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 0.71 0.73 0.82 0.86 0.78 0.73 1.18 -8.11%
  YoY % -2.74% -10.98% -4.65% 10.26% 6.85% -38.14% -
  Horiz. % 60.17% 61.86% 69.49% 72.88% 66.10% 61.86% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 13/04/11 -
Price 1.3100 1.2400 1.2200 1.2000 1.1000 0.8300 1.3000 -
P/RPS 10.81 5.80 15.46 13.72 6.96 25.56 36.65 -18.40%
  YoY % 86.38% -62.48% 12.68% 97.13% -72.77% -30.26% -
  Horiz. % 29.50% 15.83% 42.18% 37.44% 18.99% 69.74% 100.00%
P/EPS 105.21 62.31 70.11 51.06 83.97 -243.62 -240.74 -
  YoY % 68.85% -11.13% 37.31% -39.19% 134.47% -1.20% -
  Horiz. % -43.70% -25.88% -29.12% -21.21% -34.88% 101.20% 100.00%
EY 0.95 1.60 1.43 1.96 1.19 -0.41 -0.42 -
  YoY % -40.63% 11.89% -27.04% 64.71% 390.24% 2.38% -
  Horiz. % -226.19% -380.95% -340.48% -466.67% -283.33% 97.62% 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 0.66 0.73 0.86 0.96 0.94 0.73 1.15 -8.83%
  YoY % -9.59% -15.12% -10.42% 2.13% 28.77% -36.52% -
  Horiz. % 57.39% 63.48% 74.78% 83.48% 81.74% 63.48% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
3. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
4. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
5. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
6. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. 云顶离林国泰:“尽所能减风险保盈利” 星洲日報/投資致富‧企業故事
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers