[GUOCO] QoQ TTM Result on 30-Jun-2016 [#4]

Stock

[GUOCO] GUOCOLAND (MALAYSIA) BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- -42.59%

YoY- -39.62%

Quarter Report

GLM- Q4 2016 Results.pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	230,218	292,521	297,797	315,077	309,290	218,570	237,868	-2.15%
YoY %	-21.30%	-1.77%	-5.48%	1.87%	41.51%	-8.11%	-	-
Horiz. %	96.78%	122.98%	125.19%	132.46%	130.03%	91.89%	100.00%	-
PBT	227,476	234,000	117,023	139,972	119,341	115,482	130,084	45.09%
YoY %	-2.79%	99.96%	-16.40%	17.29%	3.34%	-11.23%	-	-
Horiz. %	174.87%	179.88%	89.96%	107.60%	91.74%	88.77%	100.00%	-
Tax	-15,670	-18,470	-19,655	-21,276	83,617	86,031	82,134	-
YoY %	15.16%	6.03%	7.62%	-125.44%	-2.81%	4.74%	-	-
Horiz. %	-19.08%	-22.49%	-23.93%	-25.90%	101.81%	104.74%	100.00%	-
NP	211,806	215,530	97,368	118,696	202,958	201,513	212,218	-0.12%
YoY %	-1.73%	121.36%	-17.97%	-41.52%	0.72%	-5.04%	-	-
Horiz. %	99.81%	101.56%	45.88%	55.93%	95.64%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,251	211,263	92,973	114,040	198,645	196,921	207,418	-0.37%
YoY %	-2.37%	127.23%	-18.47%	-42.59%	0.88%	-5.06%	-	-
Horiz. %	99.44%	101.85%	44.82%	54.98%	95.77%	94.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.89%	7.89%	16.80%	15.20%	-70.07%	-74.50%	-63.14%	-
YoY %	-12.67%	-53.04%	10.53%	121.69%	5.95%	-17.99%	-	-
Horiz. %	-10.91%	-12.50%	-26.61%	-24.07%	110.98%	117.99%	100.00%	-
Total Cost	18,412	76,991	200,429	196,381	106,332	17,057	25,650	-19.81%
YoY %	-76.09%	-61.59%	2.06%	84.69%	523.39%	-33.50%	-	-
Horiz. %	71.78%	300.16%	781.40%	765.62%	414.55%	66.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,329,711	1,321,539	1,210,652	1,156,109	1,137,957	1,119,112	1,145,085	10.46%
YoY %	0.62%	9.16%	4.72%	1.60%	1.68%	-2.27%	-	-
Horiz. %	116.12%	115.41%	105.73%	100.96%	99.38%	97.73%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	12,662	12,662	12,662	12,662	13,393	13,393	13,393	-3.66%
YoY %	0.00%	0.00%	0.00%	-5.46%	0.00%	0.00%	-	-
Horiz. %	94.54%	94.54%	94.54%	94.54%	100.00%	100.00%	100.00%	-
Div Payout %	6.14%	5.99%	13.62%	11.10%	6.74%	6.80%	6.46%	-
YoY %	2.50%	-56.02%	22.70%	64.69%	-0.88%	5.26%	-	-
Horiz. %	95.05%	92.72%	210.84%	171.83%	104.33%	105.26%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,329,711	1,321,539	1,210,652	1,156,109	1,137,957	1,119,112	1,145,085	10.46%
YoY %	0.62%	9.16%	4.72%	1.60%	1.68%	-2.27%	-	-
Horiz. %	116.12%	115.41%	105.73%	100.96%	99.38%	97.73%	100.00%	-
NOSH	669,880	669,880	662,500	633,103	671,005	667,767	670,817	-0.09%
YoY %	0.00%	1.11%	4.64%	-5.65%	0.48%	-0.45%	-	-
Horiz. %	99.86%	99.86%	98.76%	94.38%	100.03%	99.55%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	92.00%	73.68%	32.70%	37.67%	65.62%	92.20%	89.22%	-
YoY %	24.86%	125.32%	-13.19%	-42.59%	-28.83%	3.34%	-	-
Horiz. %	103.12%	82.58%	36.65%	42.22%	73.55%	103.34%	100.00%	-
ROE	15.51%	15.99%	7.68%	9.86%	17.46%	17.60%	18.11%	-
YoY %	-3.00%	108.20%	-22.11%	-43.53%	-0.80%	-2.82%	-	-
Horiz. %	85.64%	88.29%	42.41%	54.45%	96.41%	97.18%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	34.37	43.67	44.95	49.77	46.09	32.73	35.46	-2.05%
YoY %	-21.30%	-2.85%	-9.68%	7.98%	40.82%	-7.70%	-	-
Horiz. %	96.93%	123.15%	126.76%	140.36%	129.98%	92.30%	100.00%	-
EPS	30.79	31.54	14.03	18.01	29.60	29.49	30.92	-0.28%
YoY %	-2.38%	124.80%	-22.10%	-39.16%	0.37%	-4.62%	-	-
Horiz. %	99.58%	102.01%	45.38%	58.25%	95.73%	95.38%	100.00%	-
DPS	1.89	1.89	1.91	2.00	2.00	2.00	2.00	-3.69%
YoY %	0.00%	-1.05%	-4.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.50%	94.50%	95.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.985	1.9728	1.8274	1.8261	1.6959	1.6759	1.707	10.57%
YoY %	0.62%	7.96%	0.07%	7.68%	1.19%	-1.82%	-	-
Horiz. %	116.29%	115.57%	107.05%	106.98%	99.35%	98.18%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 633,103
RPS	32.87	41.76	42.51	44.98	44.16	31.20	33.96	-2.14%
YoY %	-21.29%	-1.76%	-5.49%	1.86%	41.54%	-8.13%	-	-
Horiz. %	96.79%	122.97%	125.18%	132.45%	130.04%	91.87%	100.00%	-
EPS	29.45	30.16	13.27	16.28	28.36	28.11	29.61	-0.36%
YoY %	-2.35%	127.28%	-18.49%	-42.60%	0.89%	-5.07%	-	-
Horiz. %	99.46%	101.86%	44.82%	54.98%	95.78%	94.93%	100.00%	-
DPS	1.81	1.81	1.81	1.81	1.91	1.91	1.91	-3.51%
YoY %	0.00%	0.00%	0.00%	-5.24%	0.00%	0.00%	-	-
Horiz. %	94.76%	94.76%	94.76%	94.76%	100.00%	100.00%	100.00%	-
NAPS	1.8983	1.8867	1.7284	1.6505	1.6246	1.5977	1.6348	10.46%
YoY %	0.61%	9.16%	4.72%	1.59%	1.68%	-2.27%	-	-
Horiz. %	116.12%	115.41%	105.73%	100.96%	99.38%	97.73%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	1.40	1.15	1.21	1.25	1.23	1.33	1.16	-
P/RPS	4.07	2.63	2.69	2.51	2.67	4.06	3.27	15.69%
YoY %	54.75%	-2.23%	7.17%	-5.99%	-34.24%	24.16%	-	-
Horiz. %	124.46%	80.43%	82.26%	76.76%	81.65%	124.16%	100.00%	-
P/EPS	4.55	3.65	8.62	6.94	4.15	4.51	3.75	13.74%
YoY %	24.66%	-57.66%	24.21%	67.23%	-7.98%	20.27%	-	-
Horiz. %	121.33%	97.33%	229.87%	185.07%	110.67%	120.27%	100.00%	-
EY	21.99	27.42	11.60	14.41	24.07	22.17	26.66	-12.03%
YoY %	-19.80%	136.38%	-19.50%	-40.13%	8.57%	-16.84%	-	-
Horiz. %	82.48%	102.85%	43.51%	54.05%	90.29%	83.16%	100.00%	-
DY	1.35	1.64	1.58	1.60	1.63	1.50	1.72	-14.89%
YoY %	-17.68%	3.80%	-1.25%	-1.84%	8.67%	-12.79%	-	-
Horiz. %	78.49%	95.35%	91.86%	93.02%	94.77%	87.21%	100.00%	-
P/NAPS	0.71	0.58	0.66	0.68	0.73	0.79	0.68	2.91%
YoY %	22.41%	-12.12%	-2.94%	-6.85%	-7.59%	16.18%	-	-
Horiz. %	104.41%	85.29%	97.06%	100.00%	107.35%	116.18%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	19/04/17	18/01/17	17/11/16	25/08/16	12/04/16	20/01/16	11/11/15	-
Price	1.31	1.14	1.18	1.21	1.24	1.11	1.38	-
P/RPS	3.81	2.61	2.63	2.43	2.69	3.39	3.89	-1.37%
YoY %	45.98%	-0.76%	8.23%	-9.67%	-20.65%	-12.85%	-	-
Horiz. %	97.94%	67.10%	67.61%	62.47%	69.15%	87.15%	100.00%	-
P/EPS	4.25	3.61	8.41	6.72	4.19	3.76	4.46	-3.16%
YoY %	17.73%	-57.07%	25.15%	60.38%	11.44%	-15.70%	-	-
Horiz. %	95.29%	80.94%	188.57%	150.67%	93.95%	84.30%	100.00%	-
EY	23.50	27.66	11.89	14.89	23.87	26.57	22.41	3.21%
YoY %	-15.04%	132.63%	-20.15%	-37.62%	-10.16%	18.56%	-	-
Horiz. %	104.86%	123.43%	53.06%	66.44%	106.51%	118.56%	100.00%	-
DY	1.44	1.66	1.62	1.65	1.61	1.80	1.45	-0.45%
YoY %	-13.25%	2.47%	-1.82%	2.48%	-10.56%	24.14%	-	-
Horiz. %	99.31%	114.48%	111.72%	113.79%	111.03%	124.14%	100.00%	-
P/NAPS	0.66	0.58	0.65	0.66	0.73	0.66	0.81	-12.75%
YoY %	13.79%	-10.77%	-1.52%	-9.59%	10.61%	-18.52%	-	-
Horiz. %	81.48%	71.60%	80.25%	81.48%	90.12%	81.48%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos