[GUOCO] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -5.06%
YoY- 47.15%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 297,797 315,077 309,290 218,570 237,868 195,563 194,521 32.72%
PBT 117,023 139,972 119,341 115,482 130,084 109,889 148,070 -14.48%
Tax -19,655 -21,276 83,617 86,031 82,134 83,368 -14,625 21.71%
NP 97,368 118,696 202,958 201,513 212,218 193,257 133,445 -18.90%
-
NP to SH 92,973 114,040 198,645 196,921 207,418 188,866 129,747 -19.87%
-
Tax Rate 16.80% 15.20% -70.07% -74.50% -63.14% -75.87% 9.88% -
Total Cost 200,429 196,381 106,332 17,057 25,650 2,306 61,076 120.35%
-
Net Worth 1,210,652 1,156,109 1,137,957 1,119,112 1,145,085 669,683 950,503 17.44%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,662 12,662 13,393 13,393 13,393 13,393 13,395 -3.67%
Div Payout % 13.62% 11.10% 6.74% 6.80% 6.46% 7.09% 10.32% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,210,652 1,156,109 1,137,957 1,119,112 1,145,085 669,683 950,503 17.44%
NOSH 662,500 633,103 671,005 667,767 670,817 669,683 668,333 -0.58%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.70% 37.67% 65.62% 92.20% 89.22% 98.82% 68.60% -
ROE 7.68% 9.86% 17.46% 17.60% 18.11% 28.20% 13.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.95 49.77 46.09 32.73 35.46 29.20 29.11 33.48%
EPS 14.03 18.01 29.60 29.49 30.92 28.20 19.41 -19.41%
DPS 1.91 2.00 2.00 2.00 2.00 2.00 2.00 -3.01%
NAPS 1.8274 1.8261 1.6959 1.6759 1.707 1.00 1.4222 18.13%
Adjusted Per Share Value based on latest NOSH - 667,767
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.51 44.98 44.16 31.20 33.96 27.92 27.77 32.72%
EPS 13.27 16.28 28.36 28.11 29.61 26.96 18.52 -19.87%
DPS 1.81 1.81 1.91 1.91 1.91 1.91 1.91 -3.51%
NAPS 1.7284 1.6505 1.6246 1.5977 1.6348 0.9561 1.357 17.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.21 1.25 1.23 1.33 1.16 1.27 1.16 -
P/RPS 2.69 2.51 2.67 4.06 3.27 4.35 3.99 -23.05%
P/EPS 8.62 6.94 4.15 4.51 3.75 4.50 5.98 27.52%
EY 11.60 14.41 24.07 22.17 26.66 22.21 16.74 -21.64%
DY 1.58 1.60 1.63 1.50 1.72 1.57 1.72 -5.48%
P/NAPS 0.66 0.68 0.73 0.79 0.68 1.27 0.82 -13.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 12/04/16 20/01/16 11/11/15 25/08/15 07/04/15 -
Price 1.18 1.21 1.24 1.11 1.38 1.03 1.22 -
P/RPS 2.63 2.43 2.69 3.39 3.89 3.53 4.19 -26.62%
P/EPS 8.41 6.72 4.19 3.76 4.46 3.65 6.28 21.43%
EY 11.89 14.89 23.87 26.57 22.41 27.38 15.91 -17.60%
DY 1.62 1.65 1.61 1.80 1.45 1.94 1.64 -0.81%
P/NAPS 0.65 0.66 0.73 0.66 0.81 1.03 0.86 -16.98%

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