Highlights

[GUOCO] YoY Quarter Result on 2017-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 19-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -92.47%    YoY -     -37.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 98,058 95,158 35,831 81,165 143,468 52,748 58,440 9.00%
  YoY % 3.05% 165.57% -55.85% -43.43% 171.99% -9.74% -
  Horiz. % 167.79% 162.83% 61.31% 138.89% 245.50% 90.26% 100.00%
PBT -6,711 -6,426 87,853 13,565 20,089 16,230 19,136 -
  YoY % -4.44% -107.31% 547.64% -32.48% 23.78% -15.19% -
  Horiz. % -35.07% -33.58% 459.10% 70.89% 104.98% 84.81% 100.00%
Tax -2,365 439 -1,128 -3,307 -6,107 -3,693 -3,635 -6.91%
  YoY % -638.72% 138.92% 65.89% 45.85% -65.37% -1.60% -
  Horiz. % 65.06% -12.08% 31.03% 90.98% 168.01% 101.60% 100.00%
NP -9,076 -5,987 86,725 10,258 13,982 12,537 15,501 -
  YoY % -51.60% -106.90% 745.44% -26.63% 11.53% -19.12% -
  Horiz. % -58.55% -38.62% 559.48% 66.18% 90.20% 80.88% 100.00%
NP to SH -10,128 -6,961 55,690 8,341 13,353 11,629 15,707 -
  YoY % -45.50% -112.50% 567.67% -37.53% 14.83% -25.96% -
  Horiz. % -64.48% -44.32% 354.56% 53.10% 85.01% 74.04% 100.00%
Tax Rate - % - % 1.28 % 24.38 % 30.40 % 22.75 % 19.00 % -
  YoY % 0.00% 0.00% -94.75% -19.80% 33.63% 19.74% -
  Horiz. % 0.00% 0.00% 6.74% 128.32% 160.00% 119.74% 100.00%
Total Cost 107,134 101,145 -50,894 70,907 129,486 40,211 42,939 16.44%
  YoY % 5.92% 298.74% -171.78% -45.24% 222.02% -6.35% -
  Horiz. % 249.50% 235.56% -118.53% 165.13% 301.56% 93.65% 100.00%
Net Worth 1,245,708 1,300,103 1,364,344 1,329,711 1,137,957 950,503 837,216 6.84%
  YoY % -4.18% -4.71% 2.60% 16.85% 19.72% 13.53% -
  Horiz. % 148.79% 155.29% 162.96% 158.83% 135.92% 113.53% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,245,708 1,300,103 1,364,344 1,329,711 1,137,957 950,503 837,216 6.84%
  YoY % -4.18% -4.71% 2.60% 16.85% 19.72% 13.53% -
  Horiz. % 148.79% 155.29% 162.96% 158.83% 135.92% 113.53% 100.00%
NOSH 669,880 669,880 669,880 669,880 671,005 668,333 668,383 0.04%
  YoY % 0.00% 0.00% 0.00% -0.17% 0.40% -0.01% -
  Horiz. % 100.22% 100.22% 100.22% 100.22% 100.39% 99.99% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -9.26 % -6.29 % 242.04 % 12.64 % 9.75 % 23.77 % 26.52 % -
  YoY % -47.22% -102.60% 1,814.87% 29.64% -58.98% -10.37% -
  Horiz. % -34.92% -23.72% 912.67% 47.66% 36.76% 89.63% 100.00%
ROE -0.81 % -0.54 % 4.08 % 0.63 % 1.17 % 1.22 % 1.88 % -
  YoY % -50.00% -113.24% 547.62% -46.15% -4.10% -35.11% -
  Horiz. % -43.09% -28.72% 217.02% 33.51% 62.23% 64.89% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.64 14.21 5.35 12.12 21.38 7.89 8.74 8.97%
  YoY % 3.03% 165.61% -55.86% -43.31% 170.98% -9.73% -
  Horiz. % 167.51% 162.59% 61.21% 138.67% 244.62% 90.27% 100.00%
EPS -1.51 -1.04 8.31 1.25 1.99 1.74 2.35 -
  YoY % -45.19% -112.52% 564.80% -37.19% 14.37% -25.96% -
  Horiz. % -64.26% -44.26% 353.62% 53.19% 84.68% 74.04% 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 1.8596 1.9408 2.0367 1.9850 1.6959 1.4222 1.2526 6.80%
  YoY % -4.18% -4.71% 2.60% 17.05% 19.24% 13.54% -
  Horiz. % 148.46% 154.94% 162.60% 158.47% 135.39% 113.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.00 13.59 5.12 11.59 20.48 7.53 8.34 9.01%
  YoY % 3.02% 165.43% -55.82% -43.41% 171.98% -9.71% -
  Horiz. % 167.87% 162.95% 61.39% 138.97% 245.56% 90.29% 100.00%
EPS -1.45 -0.99 7.95 1.19 1.91 1.66 2.24 -
  YoY % -46.46% -112.45% 568.07% -37.70% 15.06% -25.89% -
  Horiz. % -64.73% -44.20% 354.91% 53.12% 85.27% 74.11% 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 1.7784 1.8561 1.9478 1.8983 1.6246 1.3570 1.1952 6.84%
  YoY % -4.19% -4.71% 2.61% 16.85% 19.72% 13.54% -
  Horiz. % 148.80% 155.30% 162.97% 158.83% 135.93% 113.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4800 0.7500 0.9900 1.4000 1.2300 1.1600 1.0800 -
P/RPS 3.28 5.28 18.51 11.55 5.75 14.70 12.35 -19.81%
  YoY % -37.88% -71.47% 60.26% 100.87% -60.88% 19.03% -
  Horiz. % 26.56% 42.75% 149.88% 93.52% 46.56% 119.03% 100.00%
P/EPS -31.75 -72.17 11.91 112.44 61.81 66.67 45.96 -
  YoY % 56.01% -705.96% -89.41% 81.91% -7.29% 45.06% -
  Horiz. % -69.08% -157.03% 25.91% 244.65% 134.49% 145.06% 100.00%
EY -3.15 -1.39 8.40 0.89 1.62 1.50 2.18 -
  YoY % -126.62% -116.55% 843.82% -45.06% 8.00% -31.19% -
  Horiz. % -144.50% -63.76% 385.32% 40.83% 74.31% 68.81% 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 0.26 0.39 0.49 0.71 0.73 0.82 0.86 -18.06%
  YoY % -33.33% -20.41% -30.99% -2.74% -10.98% -4.65% -
  Horiz. % 30.23% 45.35% 56.98% 82.56% 84.88% 95.35% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 17/04/19 23/04/18 19/04/17 12/04/16 07/04/15 21/04/14 -
Price 0.5750 0.7400 0.9500 1.3100 1.2400 1.2200 1.2000 -
P/RPS 3.93 5.21 17.76 10.81 5.80 15.46 13.72 -18.79%
  YoY % -24.57% -70.66% 64.29% 86.38% -62.48% 12.68% -
  Horiz. % 28.64% 37.97% 129.45% 78.79% 42.27% 112.68% 100.00%
P/EPS -38.03 -71.21 11.43 105.21 62.31 70.11 51.06 -
  YoY % 46.59% -723.01% -89.14% 68.85% -11.13% 37.31% -
  Horiz. % -74.48% -139.46% 22.39% 206.05% 122.03% 137.31% 100.00%
EY -2.63 -1.40 8.75 0.95 1.60 1.43 1.96 -
  YoY % -87.86% -116.00% 821.05% -40.63% 11.89% -27.04% -
  Horiz. % -134.18% -71.43% 446.43% 48.47% 81.63% 72.96% 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 0.31 0.38 0.47 0.66 0.73 0.86 0.96 -17.16%
  YoY % -18.42% -19.15% -28.79% -9.59% -15.12% -10.42% -
  Horiz. % 32.29% 39.58% 48.96% 68.75% 76.04% 89.58% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS