[GUOCO] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
24-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 26.05%
YoY- 326.54%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 501,436 434,066 395,620 609,219 594,984 650,787 703,377 -20.18%
PBT 61,428 50,007 23,760 165,370 162,711 175,626 202,680 -54.84%
Tax -23,519 -21,878 -15,222 -52,052 -64,242 -59,975 -94,014 -60.26%
NP 37,909 28,129 8,538 113,318 98,469 115,651 108,666 -50.41%
-
NP to SH 35,853 26,299 6,718 73,219 58,085 74,618 51,036 -20.95%
-
Tax Rate 38.29% 43.75% 64.07% 31.48% 39.48% 34.15% 46.39% -
Total Cost 463,527 405,937 387,082 495,901 496,515 535,136 594,711 -15.29%
-
Net Worth 1,318,189 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 1,296,753 1.09%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,397 13,397 13,397 13,397 13,397 13,397 - -
Div Payout % 37.37% 50.94% 199.43% 18.30% 23.07% 17.95% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,318,189 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 1,296,753 1.09%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.56% 6.48% 2.16% 18.60% 16.55% 17.77% 15.45% -
ROE 2.72% 2.00% 0.52% 5.69% 4.48% 5.74% 3.94% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 74.85 64.80 59.06 90.94 88.82 97.15 105.00 -20.18%
EPS 5.35 3.93 1.00 10.93 8.67 11.14 7.62 -20.98%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.9678 1.9655 1.93 1.9199 1.9343 1.942 1.9358 1.09%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 71.59 61.97 56.48 86.97 84.94 92.91 100.42 -20.18%
EPS 5.12 3.75 0.96 10.45 8.29 10.65 7.29 -20.97%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 0.00 -
NAPS 1.8819 1.8797 1.8457 1.8361 1.8499 1.8572 1.8513 1.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.66 0.67 0.675 0.72 0.75 0.77 0.72 -
P/RPS 0.88 1.03 1.14 0.79 0.84 0.79 0.69 17.58%
P/EPS 12.33 17.07 67.31 6.59 8.65 6.91 9.45 19.38%
EY 8.11 5.86 1.49 15.18 11.56 14.47 10.58 -16.22%
DY 3.03 2.99 2.96 2.78 2.67 2.60 0.00 -
P/NAPS 0.34 0.34 0.35 0.38 0.39 0.40 0.37 -5.47%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 14/11/22 16/08/22 26/04/22 24/01/22 11/11/21 25/08/21 23/04/21 -
Price 0.665 0.65 0.70 0.725 0.745 0.745 0.785 -
P/RPS 0.89 1.00 1.19 0.80 0.84 0.77 0.75 12.07%
P/EPS 12.42 16.56 69.80 6.63 8.59 6.69 10.30 13.27%
EY 8.05 6.04 1.43 15.08 11.64 14.95 9.71 -11.73%
DY 3.01 3.08 2.86 2.76 2.68 2.68 0.00 -
P/NAPS 0.34 0.33 0.36 0.38 0.39 0.38 0.41 -11.72%

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