[GUOCO] YoY Quarter Result on 31-Mar-2019 [#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- -112.5%

Quarter Report

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Quarter Result
Revenue	121,303	334,902	98,058	95,158	35,831	81,165	143,468	-2.75%
YoY %	-63.78%	241.53%	3.05%	165.57%	-55.85%	-43.43%	-	-
Horiz. %	84.55%	233.43%	68.35%	66.33%	24.97%	56.57%	100.00%	-
PBT	9,338	150,948	-6,711	-6,426	87,853	13,565	20,089	-11.98%
YoY %	-93.81%	2,349.26%	-4.44%	-107.31%	547.64%	-32.48%	-	-
Horiz. %	46.48%	751.40%	-33.41%	-31.99%	437.32%	67.52%	100.00%	-
Tax	-2,212	-39,042	-2,365	439	-1,128	-3,307	-6,107	-15.56%
YoY %	94.33%	-1,550.82%	-638.72%	138.92%	65.89%	45.85%	-	-
Horiz. %	36.22%	639.30%	38.73%	-7.19%	18.47%	54.15%	100.00%	-
NP	7,126	111,906	-9,076	-5,987	86,725	10,258	13,982	-10.62%
YoY %	-93.63%	1,332.99%	-51.60%	-106.90%	745.44%	-26.63%	-	-
Horiz. %	50.97%	800.36%	-64.91%	-42.82%	620.26%	73.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,728	73,229	-10,128	-6,961	55,690	8,341	13,353	-10.79%
YoY %	-90.81%	823.04%	-45.50%	-112.50%	567.67%	-37.53%	-	-
Horiz. %	50.39%	548.41%	-75.85%	-52.13%	417.06%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.69%	25.86%	-	-	1.28%	24.38%	30.40%	-
YoY %	-8.39%	0.00%	-	-	-94.75%	-19.80%	-	-
Horiz. %	77.93%	85.07%	-	-	4.21%	80.20%	100.00%	-
Total Cost	114,177	222,996	107,134	101,145	-50,894	70,907	129,486	-2.07%
YoY %	-48.80%	108.15%	5.92%	298.74%	-171.78%	-45.24%	-	-
Horiz. %	88.18%	172.22%	82.74%	78.11%	-39.30%	54.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,292,868	1,296,753	1,245,708	1,300,103	1,364,344	1,329,711	1,137,957	2.14%
YoY %	-0.30%	4.10%	-4.18%	-4.71%	2.60%	16.85%	-	-
Horiz. %	113.61%	113.95%	109.47%	114.25%	119.89%	116.85%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,292,868	1,296,753	1,245,708	1,300,103	1,364,344	1,329,711	1,137,957	2.14%
YoY %	-0.30%	4.10%	-4.18%	-4.71%	2.60%	16.85%	-	-
Horiz. %	113.61%	113.95%	109.47%	114.25%	119.89%	116.85%	100.00%	-
NOSH	700,458	700,458	700,458	700,458	700,458	700,458	671,005	0.71%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.39%	-	-
Horiz. %	104.39%	104.39%	104.39%	104.39%	104.39%	104.39%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	5.87%	33.41%	-9.26%	-6.29%	242.04%	12.64%	9.75%	-
YoY %	-82.43%	460.80%	-47.22%	-102.60%	1,814.87%	29.64%	-	-
Horiz. %	60.21%	342.67%	-94.97%	-64.51%	2,482.46%	129.64%	100.00%	-
ROE	0.52%	5.65%	-0.81%	-0.54%	4.08%	0.63%	1.17%	-
YoY %	-90.80%	797.53%	-50.00%	-113.24%	547.62%	-46.15%	-	-
Horiz. %	44.44%	482.91%	-69.23%	-46.15%	348.72%	53.85%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	18.11	49.99	14.64	14.21	5.35	12.12	21.38	-2.72%
YoY %	-63.77%	241.46%	3.03%	165.61%	-55.86%	-43.31%	-	-
Horiz. %	84.71%	233.82%	68.48%	66.46%	25.02%	56.69%	100.00%	-
EPS	1.00	10.93	-1.51	-1.04	8.31	1.25	1.99	-10.83%
YoY %	-90.85%	823.84%	-45.19%	-112.52%	564.80%	-37.19%	-	-
Horiz. %	50.25%	549.25%	-75.88%	-52.26%	417.59%	62.81%	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	1.93	1.9358	1.8596	1.9408	2.0367	1.985	1.6959	2.17%
YoY %	-0.30%	4.10%	-4.18%	-4.71%	2.60%	17.05%	-	-
Horiz. %	113.80%	114.15%	109.65%	114.44%	120.10%	117.05%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 700,458
RPS	17.32	47.81	14.00	13.59	5.12	11.59	20.48	-2.75%
YoY %	-63.77%	241.50%	3.02%	165.43%	-55.82%	-43.41%	-	-
Horiz. %	84.57%	233.45%	68.36%	66.36%	25.00%	56.59%	100.00%	-
EPS	0.96	10.45	-1.45	-0.99	7.95	1.19	1.91	-10.82%
YoY %	-90.81%	820.69%	-46.46%	-112.45%	568.07%	-37.70%	-	-
Horiz. %	50.26%	547.12%	-75.92%	-51.83%	416.23%	62.30%	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	1.8457	1.8513	1.7784	1.8561	1.9478	1.8983	1.6246	2.14%
YoY %	-0.30%	4.10%	-4.19%	-4.71%	2.61%	16.85%	-	-
Horiz. %	113.61%	113.95%	109.47%	114.25%	119.89%	116.85%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.675	0.72	0.48	0.75	0.99	1.40	1.23	-
P/RPS	3.73	1.44	3.28	5.28	18.51	11.55	5.75	-6.95%
YoY %	159.03%	-56.10%	-37.88%	-71.47%	60.26%	100.87%	-	-
Horiz. %	64.87%	25.04%	57.04%	91.83%	321.91%	200.87%	100.00%	-
P/EPS	67.21	6.59	-31.75	-72.17	11.91	112.44	61.81	1.40%
YoY %	919.88%	120.76%	56.01%	-705.96%	-89.41%	81.91%	-	-
Horiz. %	108.74%	10.66%	-51.37%	-116.76%	19.27%	181.91%	100.00%	-
EY	1.49	15.18	-3.15	-1.39	8.40	0.89	1.62	-1.38%
YoY %	-90.18%	581.90%	-126.62%	-116.55%	843.82%	-45.06%	-	-
Horiz. %	91.98%	937.04%	-194.44%	-85.80%	518.52%	54.94%	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	0.35	0.37	0.26	0.39	0.49	0.71	0.73	-11.52%
YoY %	-5.41%	42.31%	-33.33%	-20.41%	-30.99%	-2.74%	-	-
Horiz. %	47.95%	50.68%	35.62%	53.42%	67.12%	97.26%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	26/04/22	23/04/21	18/05/20	17/04/19	23/04/18	19/04/17	12/04/16	-
Price	0.70	0.785	0.575	0.74	0.95	1.31	1.24	-
P/RPS	3.87	1.57	3.93	5.21	17.76	10.81	5.80	-6.51%
YoY %	146.50%	-60.05%	-24.57%	-70.66%	64.29%	86.38%	-	-
Horiz. %	66.72%	27.07%	67.76%	89.83%	306.21%	186.38%	100.00%	-
P/EPS	69.70	7.18	-38.03	-71.21	11.43	105.21	62.31	1.88%
YoY %	870.75%	118.88%	46.59%	-723.01%	-89.14%	68.85%	-	-
Horiz. %	111.86%	11.52%	-61.03%	-114.28%	18.34%	168.85%	100.00%	-
EY	1.43	13.93	-2.63	-1.40	8.75	0.95	1.60	-1.85%
YoY %	-89.73%	629.66%	-87.86%	-116.00%	821.05%	-40.63%	-	-
Horiz. %	89.38%	870.62%	-164.37%	-87.50%	546.88%	59.37%	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	0.36	0.41	0.31	0.38	0.47	0.66	0.73	-11.10%
YoY %	-12.20%	32.26%	-18.42%	-19.15%	-28.79%	-9.59%	-	-
Horiz. %	49.32%	56.16%	42.47%	52.05%	64.38%	90.41%	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