[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 20857.74%
YoY- 701.82%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 630,424 285,614 203,078 142,288 214,104 315,077 333,706 52.76%
PBT 21,376 135,354 166,080 221,990 6,768 139,972 50,881 -43.87%
Tax -10,256 -8,890 -1,810 3,898 -2,224 -21,276 -10,758 -3.13%
NP 11,120 126,464 164,269 225,888 4,544 118,696 40,122 -57.45%
-
NP to SH 4,240 121,809 159,222 222,152 1,060 114,040 36,274 -76.06%
-
Tax Rate 47.98% 6.57% 1.09% -1.76% 32.86% 15.20% 21.14% -
Total Cost 619,304 159,150 38,809 -83,600 209,560 196,381 293,584 64.40%
-
Net Worth 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 11.17%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 13,397 - - - 12,634 - -
Div Payout % - 11.00% - - - 11.08% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 11.17%
NOSH 700,458 700,458 700,458 700,458 662,500 631,734 670,098 2.99%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.76% 44.28% 80.89% 158.75% 2.12% 37.67% 12.02% -
ROE 0.32% 9.14% 11.97% 16.81% 0.09% 9.89% 3.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 94.11 42.64 30.32 21.24 32.32 49.87 49.80 52.79%
EPS 0.64 18.18 23.77 33.16 0.16 17.02 5.41 -75.87%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.989 1.9885 1.985 1.9728 1.8274 1.8261 1.6959 11.20%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.00 40.78 28.99 20.31 30.57 44.98 47.64 52.76%
EPS 0.61 17.39 22.73 31.72 0.15 16.28 5.18 -75.94%
DPS 0.00 1.91 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.9022 1.9017 1.8983 1.8867 1.7284 1.6469 1.6224 11.17%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.15 1.21 1.40 1.15 1.21 1.25 1.23 -
P/RPS 1.22 2.84 4.62 5.41 3.74 2.51 2.47 -37.48%
P/EPS 181.69 6.65 5.89 3.47 756.25 6.92 22.72 299.39%
EY 0.55 15.03 16.98 28.84 0.13 14.44 4.40 -74.96%
DY 0.00 1.65 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.58 0.61 0.71 0.58 0.66 0.68 0.73 -14.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 -
Price 1.20 1.17 1.31 1.14 1.18 1.21 1.24 -
P/RPS 1.28 2.74 4.32 5.37 3.65 2.43 2.49 -35.80%
P/EPS 189.59 6.43 5.51 3.44 737.50 6.70 22.91 308.60%
EY 0.53 15.54 18.14 29.09 0.14 14.92 4.37 -75.46%
DY 0.00 1.71 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.60 0.59 0.66 0.58 0.65 0.66 0.73 -12.24%

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