[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 221.11%
YoY- 339.55%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 476,612 434,349 394,753 367,404 409,996 434,066 349,316 22.99%
PBT 35,972 56,066 38,054 32,952 15,024 50,007 13,746 89.78%
Tax -15,456 -17,191 -11,637 -11,112 -7,156 -21,878 -9,128 42.01%
NP 20,516 38,875 26,417 21,840 7,868 28,129 4,618 170.00%
-
NP to SH 19,152 34,606 25,081 20,204 6,292 26,299 3,348 219.51%
-
Tax Rate 42.97% 30.66% 30.58% 33.72% 47.63% 43.75% 66.40% -
Total Cost 456,096 395,474 368,336 345,564 402,128 405,937 344,697 20.50%
-
Net Worth 1,342,640 1,337,817 1,322,008 1,313,299 1,318,189 1,316,649 1,292,868 2.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 13,397 - - - 13,397 - -
Div Payout % - 38.71% - - - 50.94% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,342,640 1,337,817 1,322,008 1,313,299 1,318,189 1,316,649 1,292,868 2.54%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.30% 8.95% 6.69% 5.94% 1.92% 6.48% 1.32% -
ROE 1.43% 2.59% 1.90% 1.54% 0.48% 2.00% 0.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 71.15 64.84 58.93 54.85 61.20 64.80 52.15 22.98%
EPS 2.88 5.17 3.75 3.02 0.96 3.93 0.51 216.77%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.0043 1.9971 1.9735 1.9605 1.9678 1.9655 1.93 2.54%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 68.04 62.01 56.36 52.45 58.53 61.97 49.87 22.98%
EPS 2.73 4.94 3.58 2.88 0.90 3.75 0.48 218.28%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.9168 1.9099 1.8873 1.8749 1.8819 1.8797 1.8457 2.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.73 0.635 0.65 0.66 0.66 0.67 0.675 -
P/RPS 1.03 0.98 1.10 1.20 1.08 1.03 1.29 -13.92%
P/EPS 25.53 12.29 17.36 21.88 70.27 17.07 135.06 -67.02%
EY 3.92 8.14 5.76 4.57 1.42 5.86 0.74 203.57%
DY 0.00 3.15 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.36 0.32 0.33 0.34 0.34 0.34 0.35 1.89%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 14/11/23 18/08/23 17/05/23 13/02/23 14/11/22 16/08/22 26/04/22 -
Price 0.725 0.69 0.66 0.685 0.665 0.65 0.70 -
P/RPS 1.02 1.06 1.12 1.25 1.09 1.00 1.34 -16.61%
P/EPS 25.36 13.36 17.63 22.71 70.80 16.56 140.06 -67.96%
EY 3.94 7.49 5.67 4.40 1.41 6.04 0.71 213.11%
DY 0.00 2.90 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 0.36 0.35 0.33 0.35 0.34 0.33 0.36 0.00%

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
Post a Comment