[GUOCO] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 13.29%
YoY- -44.53%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 446,677 430,023 463,818 472,758 501,436 434,066 395,620 8.42%
PBT 61,303 56,066 68,238 65,511 61,428 50,007 23,760 88.00%
Tax -19,266 -17,191 -23,760 -22,800 -23,519 -21,878 -15,222 16.99%
NP 42,037 38,875 44,478 42,711 37,909 28,129 8,538 189.13%
-
NP to SH 37,821 34,606 42,599 40,618 35,853 26,299 6,718 216.13%
-
Tax Rate 31.43% 30.66% 34.82% 34.80% 38.29% 43.75% 64.07% -
Total Cost 404,640 391,148 419,340 430,047 463,527 405,937 387,082 2.99%
-
Net Worth 1,342,640 1,337,817 1,322,008 1,313,299 1,318,189 1,316,649 1,292,868 2.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 13,397 13,397 13,397 13,397 13,397 13,397 13,397 0.00%
Div Payout % 35.42% 38.71% 31.45% 32.98% 37.37% 50.94% 199.43% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,342,640 1,337,817 1,322,008 1,313,299 1,318,189 1,316,649 1,292,868 2.54%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.41% 9.04% 9.59% 9.03% 7.56% 6.48% 2.16% -
ROE 2.82% 2.59% 3.22% 3.09% 2.72% 2.00% 0.52% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 66.68 64.19 69.24 70.57 74.85 64.80 59.06 8.41%
EPS 5.65 5.17 6.36 6.06 5.35 3.93 1.00 216.88%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.0043 1.9971 1.9735 1.9605 1.9678 1.9655 1.93 2.54%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.77 61.39 66.22 67.49 71.59 61.97 56.48 8.42%
EPS 5.40 4.94 6.08 5.80 5.12 3.75 0.96 215.95%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 1.9168 1.9099 1.8873 1.8749 1.8819 1.8797 1.8457 2.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.73 0.635 0.65 0.66 0.66 0.67 0.675 -
P/RPS 1.09 0.99 0.94 0.94 0.88 1.03 1.14 -2.94%
P/EPS 12.93 12.29 10.22 10.88 12.33 17.07 67.31 -66.67%
EY 7.73 8.14 9.78 9.19 8.11 5.86 1.49 199.38%
DY 2.74 3.15 3.08 3.03 3.03 2.99 2.96 -5.01%
P/NAPS 0.36 0.32 0.33 0.34 0.34 0.34 0.35 1.89%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 14/11/23 18/08/23 17/05/23 13/02/23 14/11/22 16/08/22 26/04/22 -
Price 0.73 0.69 0.66 0.685 0.665 0.65 0.70 -
P/RPS 1.09 1.07 0.95 0.97 0.89 1.00 1.19 -5.67%
P/EPS 12.93 13.36 10.38 11.30 12.42 16.56 69.80 -67.47%
EY 7.73 7.49 9.64 8.85 8.05 6.04 1.43 207.69%
DY 2.74 2.90 3.03 2.92 3.01 3.08 2.86 -2.81%
P/NAPS 0.36 0.35 0.33 0.35 0.34 0.33 0.36 0.00%

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