Highlights

[GUOCO] YoY TTM 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 -     -3.05%    YoY -     135.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 397,363 230,218 309,290 194,521 253,379 227,491 135,306 19.66%
  YoY % 72.60% -25.57% 59.00% -23.23% 11.38% 68.13% -
  Horiz. % 293.68% 170.15% 228.59% 143.76% 187.26% 168.13% 100.00%
PBT 102,024 227,476 119,341 148,070 71,182 62,638 27,758 24.22%
  YoY % -55.15% 90.61% -19.40% 108.02% 13.64% 125.66% -
  Horiz. % 367.55% 819.50% 429.93% 533.43% 256.44% 225.66% 100.00%
Tax -6,403 -15,670 83,617 -14,625 -12,300 -1,616 -1,889 22.55%
  YoY % 59.14% -118.74% 671.74% -18.90% -661.14% 14.45% -
  Horiz. % 338.96% 829.54% -4,426.52% 774.22% 651.14% 85.55% 100.00%
NP 95,621 211,806 202,958 133,445 58,882 61,022 25,869 24.33%
  YoY % -54.85% 4.36% 52.09% 126.63% -3.51% 135.89% -
  Horiz. % 369.64% 818.76% 784.56% 515.85% 227.62% 235.89% 100.00%
NP to SH 60,107 206,251 198,645 129,747 55,052 56,174 23,969 16.55%
  YoY % -70.86% 3.83% 53.10% 135.68% -2.00% 134.36% -
  Horiz. % 250.77% 860.49% 828.76% 541.31% 229.68% 234.36% 100.00%
Tax Rate 6.28 % 6.89 % -70.07 % 9.88 % 17.28 % 2.58 % 6.81 % -1.34%
  YoY % -8.85% 109.83% -809.21% -42.82% 569.77% -62.11% -
  Horiz. % 92.22% 101.17% -1,028.93% 145.08% 253.74% 37.89% 100.00%
Total Cost 301,742 18,412 106,332 61,076 194,497 166,469 109,437 18.41%
  YoY % 1,538.83% -82.68% 74.10% -68.60% 16.84% 52.11% -
  Horiz. % 275.72% 16.82% 97.16% 55.81% 177.73% 152.11% 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 13,397 12,662 13,393 13,395 13,406 13,403 13,416 -0.02%
  YoY % 5.81% -5.46% -0.01% -0.08% 0.02% -0.10% -
  Horiz. % 99.86% 94.37% 99.83% 99.84% 99.92% 99.90% 100.00%
Div Payout % 22.29 % 6.14 % 6.74 % 10.32 % 24.35 % 23.86 % 55.98 % -14.22%
  YoY % 263.03% -8.90% -34.69% -57.62% 2.05% -57.38% -
  Horiz. % 39.82% 10.97% 12.04% 18.44% 43.50% 42.62% 100.00%
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 24.06 % 92.00 % 65.62 % 68.60 % 23.24 % 26.82 % 19.12 % 3.90%
  YoY % -73.85% 40.20% -4.34% 195.18% -13.35% 40.27% -
  Horiz. % 125.84% 481.17% 343.20% 358.79% 121.55% 140.27% 100.00%
ROE 4.41 % 15.51 % 17.46 % 13.65 % 6.58 % 7.13 % 3.13 % 5.88%
  YoY % -71.57% -11.17% 27.91% 107.45% -7.71% 127.80% -
  Horiz. % 140.89% 495.53% 557.83% 436.10% 210.22% 227.80% 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 59.32 34.37 46.09 29.11 37.91 33.89 20.00 19.86%
  YoY % 72.59% -25.43% 58.33% -23.21% 11.86% 69.45% -
  Horiz. % 296.60% 171.85% 230.45% 145.55% 189.55% 169.45% 100.00%
EPS 8.97 30.79 29.60 19.41 8.24 8.37 3.54 16.75%
  YoY % -70.87% 4.02% 52.50% 135.56% -1.55% 136.44% -
  Horiz. % 253.39% 869.77% 836.16% 548.31% 232.77% 236.44% 100.00%
DPS 2.00 1.89 2.00 2.00 2.00 2.00 1.98 0.17%
  YoY % 5.82% -5.50% 0.00% 0.00% 0.00% 1.01% -
  Horiz. % 101.01% 95.45% 101.01% 101.01% 101.01% 101.01% 100.00%
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 56.73 32.87 44.16 27.77 36.17 32.48 19.32 19.66%
  YoY % 72.59% -25.57% 59.02% -23.22% 11.36% 68.12% -
  Horiz. % 293.63% 170.13% 228.57% 143.74% 187.22% 168.12% 100.00%
EPS 8.58 29.45 28.36 18.52 7.86 8.02 3.42 16.56%
  YoY % -70.87% 3.84% 53.13% 135.62% -2.00% 134.50% -
  Horiz. % 250.88% 861.11% 829.24% 541.52% 229.82% 234.50% 100.00%
DPS 1.91 1.81 1.91 1.91 1.91 1.91 1.92 -0.09%
  YoY % 5.52% -5.24% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 99.48% 94.27% 99.48% 99.48% 99.48% 99.48% 100.00%
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 1.67 4.07 2.67 3.99 2.85 2.71 4.15 -14.07%
  YoY % -58.97% 52.43% -33.08% 40.00% 5.17% -34.70% -
  Horiz. % 40.24% 98.07% 64.34% 96.14% 68.67% 65.30% 100.00%
P/EPS 11.03 4.55 4.15 5.98 13.11 10.99 23.43 -11.80%
  YoY % 142.42% 9.64% -30.60% -54.39% 19.29% -53.09% -
  Horiz. % 47.08% 19.42% 17.71% 25.52% 55.95% 46.91% 100.00%
EY 9.06 21.99 24.07 16.74 7.63 9.10 4.27 13.35%
  YoY % -58.80% -8.64% 43.79% 119.40% -16.15% 113.11% -
  Horiz. % 212.18% 514.99% 563.70% 392.04% 178.69% 213.11% 100.00%
DY 2.02 1.35 1.63 1.72 1.85 2.17 2.39 -2.76%
  YoY % 49.63% -17.18% -5.23% -7.03% -14.75% -9.21% -
  Horiz. % 84.52% 56.49% 68.20% 71.97% 77.41% 90.79% 100.00%
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 1.60 3.81 2.69 4.19 3.17 3.25 4.15 -14.68%
  YoY % -58.01% 41.64% -35.80% 32.18% -2.46% -21.69% -
  Horiz. % 38.55% 91.81% 64.82% 100.96% 76.39% 78.31% 100.00%
P/EPS 10.59 4.25 4.19 6.28 14.57 13.14 23.43 -12.39%
  YoY % 149.18% 1.43% -33.28% -56.90% 10.88% -43.92% -
  Horiz. % 45.20% 18.14% 17.88% 26.80% 62.19% 56.08% 100.00%
EY 9.45 23.50 23.87 15.91 6.86 7.61 4.27 14.15%
  YoY % -59.79% -1.55% 50.03% 131.92% -9.86% 78.22% -
  Horiz. % 221.31% 550.35% 559.02% 372.60% 160.66% 178.22% 100.00%
DY 2.11 1.44 1.61 1.64 1.67 1.82 2.39 -2.05%
  YoY % 46.53% -10.56% -1.83% -1.80% -8.24% -23.85% -
  Horiz. % 88.28% 60.25% 67.36% 68.62% 69.87% 76.15% 100.00%
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.
 


 

187  372  507  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.195-0.025 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC 1.17+0.13 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.49+0.105 
 DGB 0.060.00 
 MYEG 1.12-0.06 
Partners & Brokers