Highlights

[GUOCO] YoY TTM Result on 2016-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -18.47%    YoY -     -55.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 201,073 389,694 297,797 237,868 204,012 286,310 126,772 7.99%
  YoY % -48.40% 30.86% 25.19% 16.60% -28.74% 125.85% -
  Horiz. % 158.61% 307.40% 234.91% 187.63% 160.93% 225.85% 100.00%
PBT 70,160 139,006 117,023 130,084 159,133 64,883 33,770 12.95%
  YoY % -49.53% 18.79% -10.04% -18.25% 145.26% 92.13% -
  Horiz. % 207.76% 411.63% 346.53% 385.21% 471.23% 192.13% 100.00%
Tax -99 -10,898 -19,655 82,134 -13,192 -8,055 -825 -29.76%
  YoY % 99.09% 44.55% -123.93% 722.60% -63.77% -876.36% -
  Horiz. % 12.00% 1,320.97% 2,382.42% -9,955.64% 1,599.03% 976.36% 100.00%
NP 70,061 128,108 97,368 212,218 145,941 56,828 32,945 13.39%
  YoY % -45.31% 31.57% -54.12% 45.41% 156.81% 72.49% -
  Horiz. % 212.66% 388.85% 295.55% 644.16% 442.98% 172.49% 100.00%
NP to SH 34,996 122,604 92,973 207,418 143,069 51,008 30,046 2.57%
  YoY % -71.46% 31.87% -55.18% 44.98% 180.48% 69.77% -
  Horiz. % 116.47% 408.05% 309.44% 690.33% 476.17% 169.77% 100.00%
Tax Rate 0.14 % 7.84 % 16.80 % -63.14 % 8.29 % 12.41 % 2.44 % -37.88%
  YoY % -98.21% -53.33% 126.61% -861.64% -33.20% 408.61% -
  Horiz. % 5.74% 321.31% 688.52% -2,587.70% 339.75% 508.61% 100.00%
Total Cost 131,012 261,586 200,429 25,650 58,071 229,482 93,827 5.72%
  YoY % -49.92% 30.51% 681.40% -55.83% -74.69% 144.58% -
  Horiz. % 139.63% 278.80% 213.62% 27.34% 61.89% 244.58% 100.00%
Net Worth 1,344,248 1,332,391 1,210,652 1,145,085 940,632 820,319 773,679 9.64%
  YoY % 0.89% 10.06% 5.73% 21.74% 14.67% 6.03% -
  Horiz. % 173.75% 172.21% 156.48% 148.01% 121.58% 106.03% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 13,397 12,662 13,393 13,395 13,406 13,403 -
  YoY % 0.00% 5.81% -5.46% -0.01% -0.08% 0.02% -
  Horiz. % 0.00% 99.95% 94.47% 99.92% 99.94% 100.02% 100.00%
Div Payout % - % 10.93 % 13.62 % 6.46 % 9.36 % 26.28 % 44.61 % -
  YoY % 0.00% -19.75% 110.84% -30.98% -64.38% -41.09% -
  Horiz. % 0.00% 24.50% 30.53% 14.48% 20.98% 58.91% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,344,248 1,332,391 1,210,652 1,145,085 940,632 820,319 773,679 9.64%
  YoY % 0.89% 10.06% 5.73% 21.74% 14.67% 6.03% -
  Horiz. % 173.75% 172.21% 156.48% 148.01% 121.58% 106.03% 100.00%
NOSH 669,880 669,880 662,500 670,817 661,904 670,414 672,413 -0.06%
  YoY % 0.00% 1.11% -1.24% 1.35% -1.27% -0.30% -
  Horiz. % 99.62% 99.62% 98.53% 99.76% 98.44% 99.70% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 34.84 % 32.87 % 32.70 % 89.22 % 71.54 % 19.85 % 25.99 % 5.00%
  YoY % 5.99% 0.52% -63.35% 24.71% 260.40% -23.62% -
  Horiz. % 134.05% 126.47% 125.82% 343.29% 275.26% 76.38% 100.00%
ROE 2.60 % 9.20 % 7.68 % 18.11 % 15.21 % 6.22 % 3.88 % -6.45%
  YoY % -71.74% 19.79% -57.59% 19.07% 144.53% 60.31% -
  Horiz. % 67.01% 237.11% 197.94% 466.75% 392.01% 160.31% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.02 58.17 44.95 35.46 30.82 42.71 18.85 8.06%
  YoY % -48.39% 29.41% 26.76% 15.06% -27.84% 126.58% -
  Horiz. % 159.26% 308.59% 238.46% 188.12% 163.50% 226.58% 100.00%
EPS 5.22 18.30 14.03 30.92 21.61 7.61 4.47 2.62%
  YoY % -71.48% 30.43% -54.62% 43.08% 183.97% 70.25% -
  Horiz. % 116.78% 409.40% 313.87% 691.72% 483.45% 170.25% 100.00%
DPS 0.00 2.00 1.91 2.00 2.00 2.00 1.99 -
  YoY % 0.00% 4.71% -4.50% 0.00% 0.00% 0.50% -
  Horiz. % 0.00% 100.50% 95.98% 100.50% 100.50% 100.50% 100.00%
NAPS 2.0067 1.9890 1.8274 1.7070 1.4211 1.2236 1.1506 9.71%
  YoY % 0.89% 8.84% 7.05% 20.12% 16.14% 6.34% -
  Horiz. % 174.40% 172.87% 158.82% 148.36% 123.51% 106.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.71 55.63 42.51 33.96 29.13 40.87 18.10 7.99%
  YoY % -48.39% 30.86% 25.18% 16.58% -28.73% 125.80% -
  Horiz. % 158.62% 307.35% 234.86% 187.62% 160.94% 225.80% 100.00%
EPS 5.00 17.50 13.27 29.61 20.43 7.28 4.29 2.58%
  YoY % -71.43% 31.88% -55.18% 44.93% 180.63% 69.70% -
  Horiz. % 116.55% 407.93% 309.32% 690.21% 476.22% 169.70% 100.00%
DPS 0.00 1.91 1.81 1.91 1.91 1.91 1.91 -
  YoY % 0.00% 5.52% -5.24% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 94.76% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9191 1.9022 1.7284 1.6348 1.3429 1.1711 1.1045 9.64%
  YoY % 0.89% 10.06% 5.73% 21.74% 14.67% 6.03% -
  Horiz. % 173.75% 172.22% 156.49% 148.01% 121.58% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.8100 1.1500 1.2100 1.1600 1.8100 1.1100 0.7800 -
P/RPS 2.70 1.98 2.69 3.27 5.87 2.60 4.14 -6.87%
  YoY % 36.36% -26.39% -17.74% -44.29% 125.77% -37.20% -
  Horiz. % 65.22% 47.83% 64.98% 78.99% 141.79% 62.80% 100.00%
P/EPS 15.50 6.28 8.62 3.75 8.37 14.59 17.46 -1.96%
  YoY % 146.82% -27.15% 129.87% -55.20% -42.63% -16.44% -
  Horiz. % 88.77% 35.97% 49.37% 21.48% 47.94% 83.56% 100.00%
EY 6.45 15.92 11.60 26.66 11.94 6.85 5.73 1.99%
  YoY % -59.48% 37.24% -56.49% 123.28% 74.31% 19.55% -
  Horiz. % 112.57% 277.84% 202.44% 465.27% 208.38% 119.55% 100.00%
DY 0.00 1.74 1.58 1.72 1.10 1.80 2.56 -
  YoY % 0.00% 10.13% -8.14% 56.36% -38.89% -29.69% -
  Horiz. % 0.00% 67.97% 61.72% 67.19% 42.97% 70.31% 100.00%
P/NAPS 0.40 0.58 0.66 0.68 1.27 0.91 0.68 -8.46%
  YoY % -31.03% -12.12% -2.94% -46.46% 39.56% 33.82% -
  Horiz. % 58.82% 85.29% 97.06% 100.00% 186.76% 133.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 26/10/17 17/11/16 11/11/15 14/10/14 21/10/13 10/10/12 -
Price 0.8000 1.2000 1.1800 1.3800 1.5200 1.1500 0.8000 -
P/RPS 2.67 2.06 2.63 3.89 4.93 2.69 4.24 -7.42%
  YoY % 29.61% -21.67% -32.39% -21.10% 83.27% -36.56% -
  Horiz. % 62.97% 48.58% 62.03% 91.75% 116.27% 63.44% 100.00%
P/EPS 15.31 6.56 8.41 4.46 7.03 15.11 17.90 -2.57%
  YoY % 133.38% -22.00% 88.57% -36.56% -53.47% -15.59% -
  Horiz. % 85.53% 36.65% 46.98% 24.92% 39.27% 84.41% 100.00%
EY 6.53 15.25 11.89 22.41 14.22 6.62 5.59 2.62%
  YoY % -57.18% 28.26% -46.94% 57.59% 114.80% 18.43% -
  Horiz. % 116.82% 272.81% 212.70% 400.89% 254.38% 118.43% 100.00%
DY 0.00 1.67 1.62 1.45 1.32 1.74 2.49 -
  YoY % 0.00% 3.09% 11.72% 9.85% -24.14% -30.12% -
  Horiz. % 0.00% 67.07% 65.06% 58.23% 53.01% 69.88% 100.00%
P/NAPS 0.40 0.60 0.65 0.81 1.07 0.94 0.70 -8.90%
  YoY % -33.33% -7.69% -19.75% -24.30% 13.83% 34.29% -
  Horiz. % 57.14% 85.71% 92.86% 115.71% 152.86% 134.29% 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.
 


 

215  347  558  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.31+0.025 
 DRBHCOM 2.55-0.40 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.235-0.03 
 SAPNRG 0.27-0.005 
 KNM 0.35-0.015 
 VSOLAR 0.13-0.005 
 IWCITY 0.935-0.015 
 HSI-C7E 0.15+0.015 
 TAWIN-PA 0.0450.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers