[GUOCO] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 127.23%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 389,694 285,614 230,218 292,521 297,797 315,077 309,290 16.63%
PBT 139,006 135,354 227,476 234,000 117,023 139,972 119,341 10.69%
Tax -10,898 -8,890 -15,670 -18,470 -19,655 -21,276 83,617 -
NP 128,108 126,464 211,806 215,530 97,368 118,696 202,958 -26.39%
-
NP to SH 122,604 121,809 206,251 211,263 92,973 114,040 198,645 -27.48%
-
Tax Rate 7.84% 6.57% 6.89% 7.89% 16.80% 15.20% -70.07% -
Total Cost 261,586 159,150 18,412 76,991 200,429 196,381 106,332 82.13%
-
Net Worth 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 1,137,957 11.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,397 13,397 12,662 12,662 12,662 12,662 13,393 0.01%
Div Payout % 10.93% 11.00% 6.14% 5.99% 13.62% 11.10% 6.74% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,332,391 1,332,058 1,329,711 1,321,539 1,210,652 1,156,109 1,137,957 11.07%
NOSH 700,458 700,458 669,880 669,880 662,500 633,103 671,005 2.90%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 32.87% 44.28% 92.00% 73.68% 32.70% 37.67% 65.62% -
ROE 9.20% 9.14% 15.51% 15.99% 7.68% 9.86% 17.46% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.17 42.64 34.37 43.67 44.95 49.77 46.09 16.77%
EPS 18.30 18.18 30.79 31.54 14.03 18.01 29.60 -27.40%
DPS 2.00 2.00 1.89 1.89 1.91 2.00 2.00 0.00%
NAPS 1.989 1.9885 1.985 1.9728 1.8274 1.8261 1.6959 11.20%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.63 40.78 32.87 41.76 42.51 44.98 44.16 16.62%
EPS 17.50 17.39 29.45 30.16 13.27 16.28 28.36 -27.49%
DPS 1.91 1.91 1.81 1.81 1.81 1.81 1.91 0.00%
NAPS 1.9022 1.9017 1.8983 1.8867 1.7284 1.6505 1.6246 11.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.15 1.21 1.40 1.15 1.21 1.25 1.23 -
P/RPS 1.98 2.84 4.07 2.63 2.69 2.51 2.67 -18.05%
P/EPS 6.28 6.65 4.55 3.65 8.62 6.94 4.15 31.77%
EY 15.92 15.03 21.99 27.42 11.60 14.41 24.07 -24.06%
DY 1.74 1.65 1.35 1.64 1.58 1.60 1.63 4.44%
P/NAPS 0.58 0.61 0.71 0.58 0.66 0.68 0.73 -14.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 -
Price 1.20 1.17 1.31 1.14 1.18 1.21 1.24 -
P/RPS 2.06 2.74 3.81 2.61 2.63 2.43 2.69 -16.28%
P/EPS 6.56 6.43 4.25 3.61 8.41 6.72 4.19 34.79%
EY 15.25 15.54 23.50 27.66 11.89 14.89 23.87 -25.80%
DY 1.67 1.71 1.44 1.66 1.62 1.65 1.61 2.46%
P/NAPS 0.60 0.59 0.66 0.58 0.65 0.66 0.73 -12.24%

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