[GUOCO] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -99.07%
YoY- -98.76%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 285,614 203,078 142,288 214,104 315,077 333,706 213,624 21.38%
PBT 135,354 166,080 221,990 6,768 139,972 50,881 36,144 141.34%
Tax -8,890 -1,810 3,898 -2,224 -21,276 -10,758 -3,924 72.58%
NP 126,464 164,269 225,888 4,544 118,696 40,122 32,220 149.03%
-
NP to SH 121,809 159,222 222,152 1,060 114,040 36,274 27,706 168.61%
-
Tax Rate 6.57% 1.09% -1.76% 32.86% 15.20% 21.14% 10.86% -
Total Cost 159,150 38,809 -83,600 209,560 196,381 293,584 181,404 -8.36%
-
Net Worth 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 12.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,397 - - - 12,634 - - -
Div Payout % 11.00% - - - 11.08% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 12.16%
NOSH 700,458 700,458 700,458 662,500 631,734 670,098 669,227 3.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 44.28% 80.89% 158.75% 2.12% 37.67% 12.02% 15.08% -
ROE 9.14% 11.97% 16.81% 0.09% 9.89% 3.19% 2.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.64 30.32 21.24 32.32 49.87 49.80 31.92 21.31%
EPS 18.18 23.77 33.16 0.16 17.02 5.41 4.14 168.40%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9885 1.985 1.9728 1.8274 1.8261 1.6959 1.6759 12.08%
Adjusted Per Share Value based on latest NOSH - 662,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 40.78 28.99 20.31 30.57 44.98 47.64 30.50 21.38%
EPS 17.39 22.73 31.72 0.15 16.28 5.18 3.96 168.40%
DPS 1.91 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.9017 1.8983 1.8867 1.7284 1.6469 1.6224 1.6012 12.16%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.21 1.40 1.15 1.21 1.25 1.23 1.33 -
P/RPS 2.84 4.62 5.41 3.74 2.51 2.47 4.17 -22.60%
P/EPS 6.65 5.89 3.47 756.25 6.92 22.72 32.13 -65.04%
EY 15.03 16.98 28.84 0.13 14.44 4.40 3.11 186.12%
DY 1.65 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.61 0.71 0.58 0.66 0.68 0.73 0.79 -15.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 20/01/16 -
Price 1.17 1.31 1.14 1.18 1.21 1.24 1.11 -
P/RPS 2.74 4.32 5.37 3.65 2.43 2.49 3.48 -14.74%
P/EPS 6.43 5.51 3.44 737.50 6.70 22.91 26.81 -61.43%
EY 15.54 18.14 29.09 0.14 14.92 4.37 3.73 159.14%
DY 1.71 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.59 0.66 0.58 0.65 0.66 0.73 0.66 -7.20%

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
Post a Comment