[GUOCO] QoQ Cumulative 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- 7.51%
YoY- 338.94%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 253,172 157,606 285,614 152,309 71,144 53,526 315,077 -13.53%
PBT 6,413 5,344 135,354 124,560 110,995 1,692 139,972 -87.12%
Tax -779 -2,564 -8,890 -1,358 1,949 -556 -21,276 -88.90%
NP 5,634 2,780 126,464 123,202 112,944 1,136 118,696 -86.81%
-
NP to SH 2,025 1,060 121,809 119,417 111,076 265 114,040 -93.14%
-
Tax Rate 12.15% 47.98% 6.57% 1.09% -1.76% 32.86% 15.20% -
Total Cost 247,538 154,826 159,150 29,107 -41,800 52,390 196,381 16.63%
-
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 0.15% 0.08% 9.14% 8.98% 8.41% 0.02% 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 37.79 23.53 42.64 22.74 10.62 8.08 49.87 -16.84%
EPS 0.30 0.16 18.18 17.83 16.58 0.04 17.02 -93.17%
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 36.14 22.50 40.78 21.74 10.16 7.64 44.98 -13.53%
EPS 0.29 0.15 17.39 17.05 15.86 0.04 16.28 -93.12%
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 2.99 4.89 2.84 6.16 10.83 14.98 2.51 12.33%
P/EPS 373.81 726.76 6.65 7.85 6.94 3,025.00 6.92 1318.64%
EY 0.27 0.14 15.03 12.73 14.42 0.03 14.44 -92.90%
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 2.96 5.10 2.74 5.76 10.73 14.61 2.43 14.01%
P/EPS 370.50 758.35 6.43 7.35 6.88 2,950.00 6.70 1340.90%
EY 0.27 0.13 15.54 13.61 14.55 0.03 14.92 -93.05%
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