Highlights

[GUOCO] YoY Quarter Result on 2015-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 07-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     285.32%    YoY -     -25.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 35,831 81,165 143,468 52,748 58,440 106,028 21,966 8.49%
  YoY % -55.85% -43.43% 171.99% -9.74% -44.88% 382.69% -
  Horiz. % 163.12% 369.50% 653.14% 240.13% 266.05% 482.69% 100.00%
PBT 87,853 13,565 20,089 16,230 19,136 10,631 -775 -
  YoY % 547.64% -32.48% 23.78% -15.19% 80.00% 1,471.74% -
  Horiz. % -11,335.87% -1,750.32% -2,592.13% -2,094.19% -2,469.16% -1,371.74% 100.00%
Tax -1,128 -3,307 -6,107 -3,693 -3,635 -584 -996 2.09%
  YoY % 65.89% 45.85% -65.37% -1.60% -522.43% 41.37% -
  Horiz. % 113.25% 332.03% 613.15% 370.78% 364.96% 58.63% 100.00%
NP 86,725 10,258 13,982 12,537 15,501 10,047 -1,771 -
  YoY % 745.44% -26.63% 11.53% -19.12% 54.28% 667.31% -
  Horiz. % -4,896.95% -579.22% -789.50% -707.91% -875.27% -567.31% 100.00%
NP to SH 55,690 8,341 13,353 11,629 15,707 8,793 -2,305 -
  YoY % 567.67% -37.53% 14.83% -25.96% 78.63% 481.48% -
  Horiz. % -2,416.05% -361.87% -579.31% -504.51% -681.43% -381.48% 100.00%
Tax Rate 1.28 % 24.38 % 30.40 % 22.75 % 19.00 % 5.49 % - % -
  YoY % -94.75% -19.80% 33.63% 19.74% 246.08% 0.00% -
  Horiz. % 23.32% 444.08% 553.73% 414.39% 346.08% 100.00% -
Total Cost -50,894 70,907 129,486 40,211 42,939 95,981 23,737 -
  YoY % -171.78% -45.24% 222.02% -6.35% -55.26% 304.35% -
  Horiz. % -214.41% 298.72% 545.50% 169.40% 180.89% 404.35% 100.00%
Net Worth 1,364,344 1,329,711 1,137,957 950,503 837,216 788,013 765,134 10.11%
  YoY % 2.60% 16.85% 19.72% 13.53% 6.24% 2.99% -
  Horiz. % 178.31% 173.79% 148.73% 124.23% 109.42% 102.99% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,364,344 1,329,711 1,137,957 950,503 837,216 788,013 765,134 10.11%
  YoY % 2.60% 16.85% 19.72% 13.53% 6.24% 2.99% -
  Horiz. % 178.31% 173.79% 148.73% 124.23% 109.42% 102.99% 100.00%
NOSH 669,880 669,880 671,005 668,333 668,383 671,221 676,571 -0.17%
  YoY % 0.00% -0.17% 0.40% -0.01% -0.42% -0.79% -
  Horiz. % 99.01% 99.01% 99.18% 98.78% 98.79% 99.21% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 242.04 % 12.64 % 9.75 % 23.77 % 26.52 % 9.48 % -8.06 % -
  YoY % 1,814.87% 29.64% -58.98% -10.37% 179.75% 217.62% -
  Horiz. % -3,002.98% -156.82% -120.97% -294.91% -329.03% -117.62% 100.00%
ROE 4.08 % 0.63 % 1.17 % 1.22 % 1.88 % 1.12 % -0.30 % -
  YoY % 547.62% -46.15% -4.10% -35.11% 67.86% 473.33% -
  Horiz. % -1,360.00% -210.00% -390.00% -406.67% -626.67% -373.33% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.35 12.12 21.38 7.89 8.74 15.80 3.25 8.66%
  YoY % -55.86% -43.31% 170.98% -9.73% -44.68% 386.15% -
  Horiz. % 164.62% 372.92% 657.85% 242.77% 268.92% 486.15% 100.00%
EPS 8.31 1.25 1.99 1.74 2.35 1.31 -0.34 -
  YoY % 564.80% -37.19% 14.37% -25.96% 79.39% 485.29% -
  Horiz. % -2,444.12% -367.65% -585.29% -511.76% -691.18% -385.29% 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 2.0367 1.9850 1.6959 1.4222 1.2526 1.1740 1.1309 10.30%
  YoY % 2.60% 17.05% 19.24% 13.54% 6.70% 3.81% -
  Horiz. % 180.10% 175.52% 149.96% 125.76% 110.76% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.12 11.59 20.48 7.53 8.34 15.14 3.14 8.49%
  YoY % -55.82% -43.41% 171.98% -9.71% -44.91% 382.17% -
  Horiz. % 163.06% 369.11% 652.23% 239.81% 265.61% 482.17% 100.00%
EPS 7.95 1.19 1.91 1.66 2.24 1.26 -0.33 -
  YoY % 568.07% -37.70% 15.06% -25.89% 77.78% 481.82% -
  Horiz. % -2,409.09% -360.61% -578.79% -503.03% -678.79% -381.82% 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 1.9478 1.8983 1.6246 1.3570 1.1952 1.1250 1.0923 10.12%
  YoY % 2.61% 16.85% 19.72% 13.54% 6.24% 2.99% -
  Horiz. % 178.32% 173.79% 148.73% 124.23% 109.42% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9900 1.4000 1.2300 1.1600 1.0800 0.9200 0.8300 -
P/RPS 18.51 11.55 5.75 14.70 12.35 5.82 25.56 -5.23%
  YoY % 60.26% 100.87% -60.88% 19.03% 112.20% -77.23% -
  Horiz. % 72.42% 45.19% 22.50% 57.51% 48.32% 22.77% 100.00%
P/EPS 11.91 112.44 61.81 66.67 45.96 70.23 -243.62 -
  YoY % -89.41% 81.91% -7.29% 45.06% -34.56% 128.83% -
  Horiz. % -4.89% -46.15% -25.37% -27.37% -18.87% -28.83% 100.00%
EY 8.40 0.89 1.62 1.50 2.18 1.42 -0.41 -
  YoY % 843.82% -45.06% 8.00% -31.19% 53.52% 446.34% -
  Horiz. % -2,048.78% -217.07% -395.12% -365.85% -531.71% -346.34% 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 0.49 0.71 0.73 0.82 0.86 0.78 0.73 -6.43%
  YoY % -30.99% -2.74% -10.98% -4.65% 10.26% 6.85% -
  Horiz. % 67.12% 97.26% 100.00% 112.33% 117.81% 106.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/04/18 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 -
Price 0.9500 1.3100 1.2400 1.2200 1.2000 1.1000 0.8300 -
P/RPS 17.76 10.81 5.80 15.46 13.72 6.96 25.56 -5.88%
  YoY % 64.29% 86.38% -62.48% 12.68% 97.13% -72.77% -
  Horiz. % 69.48% 42.29% 22.69% 60.49% 53.68% 27.23% 100.00%
P/EPS 11.43 105.21 62.31 70.11 51.06 83.97 -243.62 -
  YoY % -89.14% 68.85% -11.13% 37.31% -39.19% 134.47% -
  Horiz. % -4.69% -43.19% -25.58% -28.78% -20.96% -34.47% 100.00%
EY 8.75 0.95 1.60 1.43 1.96 1.19 -0.41 -
  YoY % 821.05% -40.63% 11.89% -27.04% 64.71% 390.24% -
  Horiz. % -2,134.15% -231.71% -390.24% -348.78% -478.05% -290.24% 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 0.47 0.66 0.73 0.86 0.96 0.94 0.73 -7.07%
  YoY % -28.79% -9.59% -15.12% -10.42% 2.13% 28.77% -
  Horiz. % 64.38% 90.41% 100.00% 117.81% 131.51% 128.77% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS