[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
12-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 30.93%
YoY- 56.11%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 142,288 214,104 315,077 333,706 213,624 283,224 195,563 -19.02%
PBT 221,990 6,768 139,972 50,881 36,144 98,564 112,233 57.24%
Tax 3,898 -2,224 -21,276 -10,758 -3,924 -8,708 81,024 -86.65%
NP 225,888 4,544 118,696 40,122 32,220 89,856 193,257 10.90%
-
NP to SH 222,152 1,060 114,040 36,274 27,706 85,328 188,866 11.37%
-
Tax Rate -1.76% 32.86% 15.20% 21.14% 10.86% 8.83% -72.19% -
Total Cost -83,600 209,560 196,381 293,584 181,404 193,368 2,306 -
-
Net Worth 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 1,145,085 1,122,413 11.44%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 12,634 - - - 13,394 -
Div Payout % - - 11.08% - - - 7.09% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 1,145,085 1,122,413 11.44%
NOSH 700,458 662,500 631,734 670,098 669,227 670,817 669,737 3.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 158.75% 2.12% 37.67% 12.02% 15.08% 31.73% 98.82% -
ROE 16.81% 0.09% 9.89% 3.19% 2.47% 7.45% 16.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.24 32.32 49.87 49.80 31.92 42.22 29.20 -19.04%
EPS 33.16 0.16 17.02 5.41 4.14 12.72 13.73 79.52%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.9728 1.8274 1.8261 1.6959 1.6759 1.707 1.6759 11.43%
Adjusted Per Share Value based on latest NOSH - 671,005
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.31 30.57 44.98 47.64 30.50 40.43 27.92 -19.03%
EPS 31.72 0.15 16.28 5.18 3.96 12.18 26.96 11.39%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.91 -
NAPS 1.8867 1.7284 1.6469 1.6224 1.6012 1.6348 1.6024 11.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.15 1.21 1.25 1.23 1.33 1.16 1.27 -
P/RPS 5.41 3.74 2.51 2.47 4.17 2.75 4.35 15.57%
P/EPS 3.47 756.25 6.92 22.72 32.13 9.12 4.50 -15.84%
EY 28.84 0.13 14.44 4.40 3.11 10.97 22.20 18.96%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.57 -
P/NAPS 0.58 0.66 0.68 0.73 0.79 0.68 0.76 -16.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 18/01/17 17/11/16 25/08/16 12/04/16 20/01/16 11/11/15 25/08/15 -
Price 1.14 1.18 1.21 1.24 1.11 1.38 1.03 -
P/RPS 5.37 3.65 2.43 2.49 3.48 3.27 3.53 32.10%
P/EPS 3.44 737.50 6.70 22.91 26.81 10.85 3.65 -3.85%
EY 29.09 0.14 14.92 4.37 3.73 9.22 27.38 4.10%
DY 0.00 0.00 1.65 0.00 0.00 0.00 1.94 -
P/NAPS 0.58 0.65 0.66 0.73 0.66 0.81 0.61 -3.29%

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