GuocoLand (Malaysia) Bhd
KLSE:GUOCO
Balance Sheet
Balance Sheet Decomposition
GuocoLand (Malaysia) Bhd
GuocoLand (Malaysia) Bhd
Balance Sheet
GuocoLand (Malaysia) Bhd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
9
|
4
|
7
|
0
|
4
|
14
|
52
|
14
|
18
|
21
|
19
|
18
|
8
|
12
|
27
|
26
|
36
|
36
|
30
|
0
|
0
|
0
|
29
|
21
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
52
|
14
|
18
|
21
|
19
|
18
|
8
|
12
|
27
|
26
|
36
|
36
|
30
|
0
|
0
|
0
|
29
|
21
|
|
| Cash Equivalents |
9
|
4
|
7
|
0
|
4
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
27
|
13
|
20
|
29
|
31
|
36
|
14
|
12
|
7
|
111
|
22
|
25
|
53
|
39
|
198
|
206
|
168
|
181
|
175
|
180
|
73
|
106
|
99
|
122
|
|
| Total Receivables |
164
|
96
|
43
|
56
|
52
|
62
|
433
|
54
|
48
|
46
|
40
|
57
|
46
|
64
|
99
|
116
|
60
|
123
|
261
|
207
|
308
|
209
|
244
|
135
|
|
| Accounts Receivables |
60
|
11
|
11
|
17
|
15
|
25
|
37
|
24
|
22
|
26
|
11
|
28
|
16
|
25
|
42
|
82
|
15
|
90
|
242
|
194
|
295
|
194
|
229
|
122
|
|
| Other Receivables |
104
|
86
|
32
|
39
|
38
|
36
|
395
|
30
|
25
|
20
|
29
|
29
|
30
|
40
|
57
|
34
|
45
|
33
|
19
|
14
|
13
|
15
|
15
|
13
|
|
| Inventory |
132
|
145
|
99
|
107
|
112
|
204
|
249
|
745
|
691
|
649
|
716
|
686
|
726
|
977
|
1 060
|
1 002
|
1 107
|
913
|
957
|
798
|
813
|
769
|
632
|
588
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
37
|
3
|
1
|
419
|
1
|
1
|
31
|
64
|
79
|
67
|
54
|
49
|
44
|
34
|
|
| Total Current Assets |
332
|
258
|
169
|
192
|
199
|
315
|
747
|
824
|
764
|
828
|
834
|
789
|
833
|
1 511
|
1 384
|
1 350
|
1 402
|
1 317
|
1 502
|
1 280
|
1 279
|
1 196
|
1 047
|
900
|
|
| PP&E Net |
202
|
194
|
187
|
279
|
266
|
262
|
304
|
358
|
353
|
229
|
230
|
229
|
234
|
271
|
337
|
524
|
376
|
349
|
338
|
326
|
320
|
317
|
299
|
291
|
|
| PP&E Gross |
202
|
194
|
187
|
279
|
266
|
262
|
304
|
358
|
353
|
229
|
230
|
229
|
234
|
271
|
337
|
524
|
376
|
349
|
338
|
326
|
320
|
317
|
299
|
291
|
|
| Accumulated Depreciation |
83
|
86
|
93
|
99
|
83
|
62
|
60
|
63
|
36
|
42
|
46
|
51
|
56
|
63
|
69
|
74
|
19
|
30
|
43
|
54
|
66
|
76
|
89
|
96
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
3
|
3
|
3
|
18
|
18
|
16
|
15
|
15
|
14
|
14
|
14
|
13
|
12
|
10
|
6
|
5
|
5
|
4
|
4
|
3
|
1
|
|
| Note Receivable |
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
625
|
644
|
653
|
763
|
524
|
471
|
520
|
521
|
513
|
684
|
762
|
911
|
1 076
|
1 096
|
1 146
|
1 293
|
854
|
852
|
586
|
592
|
608
|
607
|
1 314
|
1 303
|
|
| Other Long-Term Assets |
203
|
178
|
147
|
2
|
2
|
2
|
61
|
63
|
66
|
69
|
189
|
5
|
6
|
6
|
7
|
7
|
319
|
320
|
413
|
169
|
127
|
122
|
174
|
176
|
|
| Other Assets |
0
|
0
|
0
|
3
|
3
|
3
|
18
|
18
|
16
|
15
|
15
|
14
|
14
|
14
|
13
|
12
|
10
|
6
|
5
|
5
|
4
|
4
|
3
|
1
|
|
| Total Assets |
1 396
N/A
|
1 274
-9%
|
1 156
-9%
|
1 237
+7%
|
993
-20%
|
1 053
+6%
|
1 654
+57%
|
1 788
+8%
|
1 716
-4%
|
1 825
+6%
|
2 030
+11%
|
1 948
-4%
|
2 163
+11%
|
2 897
+34%
|
2 887
0%
|
3 186
+10%
|
2 961
-7%
|
2 845
-4%
|
2 844
0%
|
2 372
-17%
|
2 338
-1%
|
2 246
-4%
|
2 837
+26%
|
2 671
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
64
|
13
|
17
|
24
|
18
|
28
|
30
|
59
|
43
|
35
|
15
|
24
|
29
|
16
|
64
|
23
|
12
|
10
|
44
|
31
|
56
|
63
|
20
|
17
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
12
|
14
|
28
|
98
|
142
|
100
|
49
|
41
|
37
|
44
|
54
|
114
|
134
|
|
| Short-Term Debt |
32
|
75
|
26
|
69
|
27
|
1
|
130
|
166
|
171
|
217
|
254
|
127
|
144
|
216
|
202
|
118
|
157
|
300
|
176
|
109
|
169
|
229
|
151
|
50
|
|
| Current Portion of Long-Term Debt |
122
|
177
|
17
|
32
|
27
|
3
|
13
|
150
|
385
|
121
|
53
|
10
|
29
|
209
|
203
|
139
|
131
|
43
|
156
|
163
|
153
|
31
|
54
|
20
|
|
| Other Current Liabilities |
41
|
40
|
26
|
41
|
39
|
34
|
60
|
59
|
35
|
37
|
49
|
77
|
61
|
379
|
80
|
111
|
116
|
93
|
95
|
80
|
83
|
80
|
91
|
88
|
|
| Total Current Liabilities |
259
|
304
|
86
|
165
|
111
|
66
|
233
|
433
|
633
|
409
|
380
|
250
|
276
|
849
|
646
|
533
|
516
|
496
|
512
|
420
|
505
|
457
|
430
|
309
|
|
| Long-Term Debt |
355
|
196
|
278
|
272
|
47
|
98
|
480
|
493
|
224
|
544
|
793
|
792
|
828
|
784
|
870
|
1 162
|
930
|
878
|
920
|
488
|
424
|
358
|
525
|
473
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
0
|
1
|
18
|
18
|
17
|
16
|
15
|
14
|
18
|
33
|
34
|
32
|
30
|
34
|
32
|
16
|
17
|
15
|
30
|
30
|
|
| Minority Interest |
56
|
52
|
46
|
48
|
63
|
75
|
78
|
75
|
76
|
78
|
80
|
85
|
89
|
109
|
114
|
118
|
134
|
138
|
149
|
142
|
75
|
76
|
452
|
452
|
|
| Other Liabilities |
13
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
5
|
4
|
1
|
1
|
2
|
10
|
10
|
|
| Total Liabilities |
683
N/A
|
560
-18%
|
411
-27%
|
485
+18%
|
220
-55%
|
240
+9%
|
809
+237%
|
1 020
+26%
|
950
-7%
|
1 047
+10%
|
1 268
+21%
|
1 141
-10%
|
1 211
+6%
|
1 775
+47%
|
1 663
-6%
|
1 854
+11%
|
1 621
-13%
|
1 551
-4%
|
1 618
+4%
|
1 068
-34%
|
1 021
-4%
|
908
-11%
|
1 446
+59%
|
1 275
-12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
385
|
385
|
385
|
385
|
385
|
385
|
385
|
385
|
385
|
|
| Retained Earnings |
363
|
364
|
395
|
359
|
405
|
446
|
477
|
401
|
405
|
415
|
411
|
443
|
586
|
761
|
861
|
970
|
979
|
933
|
865
|
942
|
955
|
976
|
1 029
|
1 035
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
12
|
1
|
3
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
8
|
17
|
18
|
17
|
18
|
24
|
25
|
23
|
22
|
21
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|
| Total Equity |
713
N/A
|
714
+0%
|
745
+4%
|
752
+1%
|
773
+3%
|
813
+5%
|
845
+4%
|
769
-9%
|
766
0%
|
778
+2%
|
762
-2%
|
807
+6%
|
953
+18%
|
1 123
+18%
|
1 223
+9%
|
1 332
+9%
|
1 340
+1%
|
1 294
-3%
|
1 226
-5%
|
1 304
+6%
|
1 317
+1%
|
1 338
+2%
|
1 391
+4%
|
1 396
+0%
|
|
| Total Liabilities & Equity |
1 396
N/A
|
1 274
-9%
|
1 156
-9%
|
1 237
+7%
|
993
-20%
|
1 053
+6%
|
1 654
+57%
|
1 788
+8%
|
1 716
-4%
|
1 825
+6%
|
2 030
+11%
|
1 948
-4%
|
2 163
+11%
|
2 897
+34%
|
2 887
0%
|
3 186
+10%
|
2 961
-7%
|
2 845
-4%
|
2 844
0%
|
2 372
-17%
|
2 338
-1%
|
2 246
-4%
|
2 837
+26%
|
2 671
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
701
|
701
|
701
|
701
|
701
|
701
|
701
|
701
|
701
|
701
|
701
|
701
|
701
|
700
|
700
|
700
|
700
|
700
|
700
|
700
|
700
|
700
|
700
|
700
|
|