[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -28.33%
YoY- 338.94%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 506,344 630,424 285,614 203,078 142,288 214,104 315,077 37.08%
PBT 12,826 21,376 135,354 166,080 221,990 6,768 139,972 -79.58%
Tax -1,558 -10,256 -8,890 -1,810 3,898 -2,224 -21,276 -82.41%
NP 11,268 11,120 126,464 164,269 225,888 4,544 118,696 -79.10%
-
NP to SH 4,050 4,240 121,809 159,222 222,152 1,060 114,040 -89.12%
-
Tax Rate 12.15% 47.98% 6.57% 1.09% -1.76% 32.86% 15.20% -
Total Cost 495,076 619,304 159,150 38,809 -83,600 209,560 196,381 84.91%
-
Net Worth 1,319,328 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 9.33%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 13,397 - - - 12,634 -
Div Payout % - - 11.00% - - - 11.08% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,319,328 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 9.33%
NOSH 700,458 700,458 700,458 700,458 700,458 662,500 631,734 7.10%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.23% 1.76% 44.28% 80.89% 158.75% 2.12% 37.67% -
ROE 0.31% 0.32% 9.14% 11.97% 16.81% 0.09% 9.89% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.59 94.11 42.64 30.32 21.24 32.32 49.87 31.85%
EPS 0.60 0.64 18.18 23.77 33.16 0.16 17.02 -89.18%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.9695 1.989 1.9885 1.985 1.9728 1.8274 1.8261 5.15%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.29 90.00 40.78 28.99 20.31 30.57 44.98 37.08%
EPS 0.58 0.61 17.39 22.73 31.72 0.15 16.28 -89.10%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.80 -
NAPS 1.8835 1.9022 1.9017 1.8983 1.8867 1.7284 1.6469 9.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.13 1.15 1.21 1.40 1.15 1.21 1.25 -
P/RPS 1.49 1.22 2.84 4.62 5.41 3.74 2.51 -29.29%
P/EPS 186.90 181.69 6.65 5.89 3.47 756.25 6.92 794.80%
EY 0.54 0.55 15.03 16.98 28.84 0.13 14.44 -88.75%
DY 0.00 0.00 1.65 0.00 0.00 0.00 1.60 -
P/NAPS 0.57 0.58 0.61 0.71 0.58 0.66 0.68 -11.06%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 25/01/18 26/10/17 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 -
Price 1.12 1.20 1.17 1.31 1.14 1.18 1.21 -
P/RPS 1.48 1.28 2.74 4.32 5.37 3.65 2.43 -28.08%
P/EPS 185.25 189.59 6.43 5.51 3.44 737.50 6.70 808.85%
EY 0.54 0.53 15.54 18.14 29.09 0.14 14.92 -88.99%
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.65 -
P/NAPS 0.57 0.60 0.59 0.66 0.58 0.65 0.66 -9.28%

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