Highlights

[GUOCO] YoY TTM 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 -     -293.76%    YoY -     -168.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 262,208 397,363 230,218 309,290 194,521 253,379 227,491 2.39%
  YoY % -34.01% 72.60% -25.57% 59.00% -23.23% 11.38% -
  Horiz. % 115.26% 174.67% 101.20% 135.96% 85.51% 111.38% 100.00%
PBT -33,819 102,024 227,476 119,341 148,070 71,182 62,638 -
  YoY % -133.15% -55.15% 90.61% -19.40% 108.02% 13.64% -
  Horiz. % -53.99% 162.88% 363.16% 190.52% 236.39% 113.64% 100.00%
Tax -3,748 -6,403 -15,670 83,617 -14,625 -12,300 -1,616 15.04%
  YoY % 41.46% 59.14% -118.74% 671.74% -18.90% -661.14% -
  Horiz. % 231.93% 396.23% 969.68% -5,174.32% 905.01% 761.14% 100.00%
NP -37,567 95,621 211,806 202,958 133,445 58,882 61,022 -
  YoY % -139.29% -54.85% 4.36% 52.09% 126.63% -3.51% -
  Horiz. % -61.56% 156.70% 347.10% 332.60% 218.68% 96.49% 100.00%
NP to SH -41,324 60,107 206,251 198,645 129,747 55,052 56,174 -
  YoY % -168.75% -70.86% 3.83% 53.10% 135.68% -2.00% -
  Horiz. % -73.56% 107.00% 367.16% 353.62% 230.97% 98.00% 100.00%
Tax Rate - % 6.28 % 6.89 % -70.07 % 9.88 % 17.28 % 2.58 % -
  YoY % 0.00% -8.85% 109.83% -809.21% -42.82% 569.77% -
  Horiz. % 0.00% 243.41% 267.05% -2,715.89% 382.95% 669.77% 100.00%
Total Cost 299,775 301,742 18,412 106,332 61,076 194,497 166,469 10.30%
  YoY % -0.65% 1,538.83% -82.68% 74.10% -68.60% 16.84% -
  Horiz. % 180.08% 181.26% 11.06% 63.87% 36.69% 116.84% 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 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 % - % 22.29 % 6.14 % 6.74 % 10.32 % 24.35 % 23.86 % -
  YoY % 0.00% 263.03% -8.90% -34.69% -57.62% 2.05% -
  Horiz. % 0.00% 93.42% 25.73% 28.25% 43.25% 102.05% 100.00%
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 -14.33 % 24.06 % 92.00 % 65.62 % 68.60 % 23.24 % 26.82 % -
  YoY % -159.56% -73.85% 40.20% -4.34% 195.18% -13.35% -
  Horiz. % -53.43% 89.71% 343.03% 244.67% 255.78% 86.65% 100.00%
ROE -3.18 % 4.41 % 15.51 % 17.46 % 13.65 % 6.58 % 7.13 % -
  YoY % -172.11% -71.57% -11.17% 27.91% 107.45% -7.71% -
  Horiz. % -44.60% 61.85% 217.53% 244.88% 191.44% 92.29% 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 39.14 59.32 34.37 46.09 29.11 37.91 33.89 2.43%
  YoY % -34.02% 72.59% -25.43% 58.33% -23.21% 11.86% -
  Horiz. % 115.49% 175.04% 101.42% 136.00% 85.90% 111.86% 100.00%
EPS -6.17 8.97 30.79 29.60 19.41 8.24 8.37 -
  YoY % -168.78% -70.87% 4.02% 52.50% 135.56% -1.55% -
  Horiz. % -73.72% 107.17% 367.86% 353.64% 231.90% 98.45% 100.00%
DPS 0.00 2.00 1.89 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 5.82% -5.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 94.50% 100.00% 100.00% 100.00% 100.00%
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 - 669,326
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.43 56.73 32.87 44.16 27.77 36.17 32.48 2.39%
  YoY % -34.02% 72.59% -25.57% 59.02% -23.22% 11.36% -
  Horiz. % 115.24% 174.66% 101.20% 135.96% 85.50% 111.36% 100.00%
EPS -5.90 8.58 29.45 28.36 18.52 7.86 8.02 -
  YoY % -168.76% -70.87% 3.84% 53.13% 135.62% -2.00% -
  Horiz. % -73.57% 106.98% 367.21% 353.62% 230.92% 98.00% 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 1.8561 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 1.92 1.67 4.07 2.67 3.99 2.85 2.71 -5.58%
  YoY % 14.97% -58.97% 52.43% -33.08% 40.00% 5.17% -
  Horiz. % 70.85% 61.62% 150.18% 98.52% 147.23% 105.17% 100.00%
P/EPS -12.16 11.03 4.55 4.15 5.98 13.11 10.99 -
  YoY % -210.24% 142.42% 9.64% -30.60% -54.39% 19.29% -
  Horiz. % -110.65% 100.36% 41.40% 37.76% 54.41% 119.29% 100.00%
EY -8.23 9.06 21.99 24.07 16.74 7.63 9.10 -
  YoY % -190.84% -58.80% -8.64% 43.79% 119.40% -16.15% -
  Horiz. % -90.44% 99.56% 241.65% 264.51% 183.96% 83.85% 100.00%
DY 0.00 2.02 1.35 1.63 1.72 1.85 2.17 -
  YoY % 0.00% 49.63% -17.18% -5.23% -7.03% -14.75% -
  Horiz. % 0.00% 93.09% 62.21% 75.12% 79.26% 85.25% 100.00%
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 1.89 1.60 3.81 2.69 4.19 3.17 3.25 -8.63%
  YoY % 18.12% -58.01% 41.64% -35.80% 32.18% -2.46% -
  Horiz. % 58.15% 49.23% 117.23% 82.77% 128.92% 97.54% 100.00%
P/EPS -12.00 10.59 4.25 4.19 6.28 14.57 13.14 -
  YoY % -213.31% 149.18% 1.43% -33.28% -56.90% 10.88% -
  Horiz. % -91.32% 80.59% 32.34% 31.89% 47.79% 110.88% 100.00%
EY -8.34 9.45 23.50 23.87 15.91 6.86 7.61 -
  YoY % -188.25% -59.79% -1.55% 50.03% 131.92% -9.86% -
  Horiz. % -109.59% 124.18% 308.80% 313.67% 209.07% 90.14% 100.00%
DY 0.00 2.11 1.44 1.61 1.64 1.67 1.82 -
  YoY % 0.00% 46.53% -10.56% -1.83% -1.80% -8.24% -
  Horiz. % 0.00% 115.93% 79.12% 88.46% 90.11% 91.76% 100.00%
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.
 


 

163  144  454  1414 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.185+0.025 
 HSI-H6Q 0.45-0.02 
 GREATEC 0.915+0.015 
 HSI-C5J 0.16+0.02 
 HSI-H6N 0.175-0.02 
 EKOVEST 0.8350.00 
 HPMT 0.46+0.02 
 SAPNRG 0.315+0.005 
 HSI-C5P 0.245+0.015 
 EFORCE-WA 0.030.00 
Partners & Brokers