Highlights

[GUOCO] YoY Quarter Result on 2019-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 17-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     45.21%    YoY -     -112.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 95,158 35,831 81,165 143,468 52,748 58,440 106,028 -1.79%
  YoY % 165.57% -55.85% -43.43% 171.99% -9.74% -44.88% -
  Horiz. % 89.75% 33.79% 76.55% 135.31% 49.75% 55.12% 100.00%
PBT -6,426 87,853 13,565 20,089 16,230 19,136 10,631 -
  YoY % -107.31% 547.64% -32.48% 23.78% -15.19% 80.00% -
  Horiz. % -60.45% 826.39% 127.60% 188.97% 152.67% 180.00% 100.00%
Tax 439 -1,128 -3,307 -6,107 -3,693 -3,635 -584 -
  YoY % 138.92% 65.89% 45.85% -65.37% -1.60% -522.43% -
  Horiz. % -75.17% 193.15% 566.27% 1,045.72% 632.36% 622.43% 100.00%
NP -5,987 86,725 10,258 13,982 12,537 15,501 10,047 -
  YoY % -106.90% 745.44% -26.63% 11.53% -19.12% 54.28% -
  Horiz. % -59.59% 863.19% 102.10% 139.17% 124.78% 154.28% 100.00%
NP to SH -6,961 55,690 8,341 13,353 11,629 15,707 8,793 -
  YoY % -112.50% 567.67% -37.53% 14.83% -25.96% 78.63% -
  Horiz. % -79.17% 633.34% 94.86% 151.86% 132.25% 178.63% 100.00%
Tax Rate - % 1.28 % 24.38 % 30.40 % 22.75 % 19.00 % 5.49 % -
  YoY % 0.00% -94.75% -19.80% 33.63% 19.74% 246.08% -
  Horiz. % 0.00% 23.32% 444.08% 553.73% 414.39% 346.08% 100.00%
Total Cost 101,145 -50,894 70,907 129,486 40,211 42,939 95,981 0.88%
  YoY % 298.74% -171.78% -45.24% 222.02% -6.35% -55.26% -
  Horiz. % 105.38% -53.03% 73.88% 134.91% 41.89% 44.74% 100.00%
Net Worth 1,300,103 1,364,344 1,329,711 1,137,957 950,503 837,216 788,013 8.70%
  YoY % -4.71% 2.60% 16.85% 19.72% 13.53% 6.24% -
  Horiz. % 164.98% 173.14% 168.74% 144.41% 120.62% 106.24% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,300,103 1,364,344 1,329,711 1,137,957 950,503 837,216 788,013 8.70%
  YoY % -4.71% 2.60% 16.85% 19.72% 13.53% 6.24% -
  Horiz. % 164.98% 173.14% 168.74% 144.41% 120.62% 106.24% 100.00%
NOSH 669,880 669,880 669,880 671,005 668,333 668,383 671,221 -0.03%
  YoY % 0.00% 0.00% -0.17% 0.40% -0.01% -0.42% -
  Horiz. % 99.80% 99.80% 99.80% 99.97% 99.57% 99.58% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -6.29 % 242.04 % 12.64 % 9.75 % 23.77 % 26.52 % 9.48 % -
  YoY % -102.60% 1,814.87% 29.64% -58.98% -10.37% 179.75% -
  Horiz. % -66.35% 2,553.16% 133.33% 102.85% 250.74% 279.75% 100.00%
ROE -0.54 % 4.08 % 0.63 % 1.17 % 1.22 % 1.88 % 1.12 % -
  YoY % -113.24% 547.62% -46.15% -4.10% -35.11% 67.86% -
  Horiz. % -48.21% 364.29% 56.25% 104.46% 108.93% 167.86% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.21 5.35 12.12 21.38 7.89 8.74 15.80 -1.75%
  YoY % 165.61% -55.86% -43.31% 170.98% -9.73% -44.68% -
  Horiz. % 89.94% 33.86% 76.71% 135.32% 49.94% 55.32% 100.00%
EPS -1.04 8.31 1.25 1.99 1.74 2.35 1.31 -
  YoY % -112.52% 564.80% -37.19% 14.37% -25.96% 79.39% -
  Horiz. % -79.39% 634.35% 95.42% 151.91% 132.82% 179.39% 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 1.9408 2.0367 1.9850 1.6959 1.4222 1.2526 1.1740 8.73%
  YoY % -4.71% 2.60% 17.05% 19.24% 13.54% 6.70% -
  Horiz. % 165.32% 173.48% 169.08% 144.45% 121.14% 106.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.59 5.12 11.59 20.48 7.53 8.34 15.14 -1.78%
  YoY % 165.43% -55.82% -43.41% 171.98% -9.71% -44.91% -
  Horiz. % 89.76% 33.82% 76.55% 135.27% 49.74% 55.09% 100.00%
EPS -0.99 7.95 1.19 1.91 1.66 2.24 1.26 -
  YoY % -112.45% 568.07% -37.70% 15.06% -25.89% 77.78% -
  Horiz. % -78.57% 630.95% 94.44% 151.59% 131.75% 177.78% 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 1.8561 1.9478 1.8983 1.6246 1.3570 1.1952 1.1250 8.70%
  YoY % -4.71% 2.61% 16.85% 19.72% 13.54% 6.24% -
  Horiz. % 164.99% 173.14% 168.74% 144.41% 120.62% 106.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7500 0.9900 1.4000 1.2300 1.1600 1.0800 0.9200 -
P/RPS 5.28 18.51 11.55 5.75 14.70 12.35 5.82 -1.61%
  YoY % -71.47% 60.26% 100.87% -60.88% 19.03% 112.20% -
  Horiz. % 90.72% 318.04% 198.45% 98.80% 252.58% 212.20% 100.00%
P/EPS -72.17 11.91 112.44 61.81 66.67 45.96 70.23 -
  YoY % -705.96% -89.41% 81.91% -7.29% 45.06% -34.56% -
  Horiz. % -102.76% 16.96% 160.10% 88.01% 94.93% 65.44% 100.00%
EY -1.39 8.40 0.89 1.62 1.50 2.18 1.42 -
  YoY % -116.55% 843.82% -45.06% 8.00% -31.19% 53.52% -
  Horiz. % -97.89% 591.55% 62.68% 114.08% 105.63% 153.52% 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 0.39 0.49 0.71 0.73 0.82 0.86 0.78 -10.91%
  YoY % -20.41% -30.99% -2.74% -10.98% -4.65% 10.26% -
  Horiz. % 50.00% 62.82% 91.03% 93.59% 105.13% 110.26% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/04/19 23/04/18 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 -
Price 0.7400 0.9500 1.3100 1.2400 1.2200 1.2000 1.1000 -
P/RPS 5.21 17.76 10.81 5.80 15.46 13.72 6.96 -4.71%
  YoY % -70.66% 64.29% 86.38% -62.48% 12.68% 97.13% -
  Horiz. % 74.86% 255.17% 155.32% 83.33% 222.13% 197.13% 100.00%
P/EPS -71.21 11.43 105.21 62.31 70.11 51.06 83.97 -
  YoY % -723.01% -89.14% 68.85% -11.13% 37.31% -39.19% -
  Horiz. % -84.80% 13.61% 125.29% 74.21% 83.49% 60.81% 100.00%
EY -1.40 8.75 0.95 1.60 1.43 1.96 1.19 -
  YoY % -116.00% 821.05% -40.63% 11.89% -27.04% 64.71% -
  Horiz. % -117.65% 735.29% 79.83% 134.45% 120.17% 164.71% 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 0.47 0.66 0.73 0.86 0.96 0.94 -14.01%
  YoY % -19.15% -28.79% -9.59% -15.12% -10.42% 2.13% -
  Horiz. % 40.43% 50.00% 70.21% 77.66% 91.49% 102.13% 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.
 


 

352  385  464  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 RSAWIT 0.34+0.04 
 ARMADA 0.46-0.015 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 SANICHI 0.065+0.005 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers