[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 4.28%
YoY- -76.99%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 283,224 195,563 182,070 167,610 114,004 236,554 238,114 12.24%
PBT 98,564 112,233 38,278 24,958 17,784 172,141 70,373 25.15%
Tax -8,708 81,024 -11,090 -9,250 -3,772 -15,718 -12,548 -21.59%
NP 89,856 193,257 27,188 15,708 14,012 156,423 57,825 34.12%
-
NP to SH 85,328 188,866 23,236 11,596 11,120 153,228 54,544 34.72%
-
Tax Rate 8.83% -72.19% 28.97% 37.06% 21.21% 9.13% 17.83% -
Total Cost 193,368 2,306 154,882 151,902 99,992 80,131 180,289 4.77%
-
Net Worth 1,145,085 1,122,413 953,256 935,543 940,632 952,733 838,647 23.05%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 13,394 - - - 13,399 - -
Div Payout % - 7.09% - - - 8.75% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,145,085 1,122,413 953,256 935,543 940,632 952,733 838,647 23.05%
NOSH 670,817 669,737 670,269 666,436 661,904 669,995 669,525 0.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 31.73% 98.82% 14.93% 9.37% 12.29% 66.13% 24.28% -
ROE 7.45% 16.83% 2.44% 1.24% 1.18% 16.08% 6.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.22 29.20 27.16 25.15 17.22 35.31 35.56 12.11%
EPS 12.72 13.73 3.47 1.74 1.68 22.87 8.15 34.51%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.707 1.6759 1.4222 1.4038 1.4211 1.422 1.2526 22.89%
Adjusted Per Share Value based on latest NOSH - 670,666
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.43 27.92 25.99 23.93 16.28 33.77 33.99 12.25%
EPS 12.18 26.96 3.32 1.66 1.59 21.88 7.79 34.67%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.6348 1.6024 1.3609 1.3356 1.3429 1.3602 1.1973 23.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.16 1.27 1.16 1.24 1.81 1.15 1.08 -
P/RPS 2.75 4.35 4.27 4.93 10.51 3.26 3.04 -6.45%
P/EPS 9.12 4.50 33.46 71.26 107.74 5.03 13.26 -22.06%
EY 10.97 22.20 2.99 1.40 0.93 19.89 7.54 28.36%
DY 0.00 1.57 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.68 0.76 0.82 0.88 1.27 0.81 0.86 -14.47%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 11/11/15 25/08/15 07/04/15 22/01/15 14/10/14 25/08/14 21/04/14 -
Price 1.38 1.03 1.22 1.39 1.52 1.84 1.20 -
P/RPS 3.27 3.53 4.49 5.53 8.83 5.21 3.37 -1.98%
P/EPS 10.85 3.65 35.19 79.89 90.48 8.05 14.73 -18.42%
EY 9.22 27.38 2.84 1.25 1.11 12.43 6.79 22.60%
DY 0.00 1.94 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.81 0.61 0.86 0.99 1.07 1.29 0.96 -10.69%

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