[GUOCO] QoQ Cumulative 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- 96.39%
YoY- 56.11%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 71,144 53,526 315,077 250,280 106,812 70,806 195,563 -48.88%
PBT 110,995 1,692 139,972 38,161 18,072 24,641 112,233 -0.73%
Tax 1,949 -556 -21,276 -8,069 -1,962 -2,177 81,024 -91.57%
NP 112,944 1,136 118,696 30,092 16,110 22,464 193,257 -29.98%
-
NP to SH 111,076 265 114,040 27,206 13,853 21,332 188,866 -29.69%
-
Tax Rate -1.76% 32.86% 15.20% 21.14% 10.86% 8.83% -72.19% -
Total Cost -41,800 52,390 196,381 220,188 90,702 48,342 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 8.41% 0.02% 9.89% 2.39% 1.24% 1.86% 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 10.62 8.08 49.87 37.35 15.96 10.56 29.20 -48.89%
EPS 16.58 0.04 17.02 4.06 2.07 3.18 13.73 13.33%
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 10.16 7.64 44.98 35.73 15.25 10.11 27.92 -48.87%
EPS 15.86 0.04 16.28 3.88 1.98 3.05 26.96 -29.67%
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 10.83 14.98 2.51 3.29 8.33 10.99 4.35 83.18%
P/EPS 6.94 3,025.00 6.92 30.30 64.25 36.48 4.50 33.30%
EY 14.42 0.03 14.44 3.30 1.56 2.74 22.20 -24.89%
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 10.73 14.61 2.43 3.32 6.95 13.07 3.53 109.13%
P/EPS 6.88 2,950.00 6.70 30.54 53.62 43.40 3.65 52.29%
EY 14.55 0.03 14.92 3.27 1.86 2.30 27.38 -34.26%
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