[GUOCO] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 257.9%
YoY- 209.35%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 609,219 594,984 650,787 703,377 466,533 465,403 422,788 27.49%
PBT 165,370 162,711 175,626 202,680 45,021 24,862 10,537 523.70%
Tax -52,052 -64,242 -59,975 -94,014 -57,337 -40,197 -44,442 11.08%
NP 113,318 98,469 115,651 108,666 -12,316 -15,335 -33,905 -
-
NP to SH 73,219 58,085 74,618 51,036 -32,321 -35,803 -54,352 -
-
Tax Rate 31.48% 39.48% 34.15% 46.39% 127.36% 161.68% 421.77% -
Total Cost 495,901 496,515 535,136 594,711 478,849 480,738 456,693 5.62%
-
Net Worth 1,286,102 1,295,748 1,300,906 1,296,753 1,223,468 1,234,856 1,226,282 3.21%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,397 13,397 13,397 - - - - -
Div Payout % 18.30% 23.07% 17.95% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,286,102 1,295,748 1,300,906 1,296,753 1,223,468 1,234,856 1,226,282 3.21%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 18.60% 16.55% 17.77% 15.45% -2.64% -3.29% -8.02% -
ROE 5.69% 4.48% 5.74% 3.94% -2.64% -2.90% -4.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 90.94 88.82 97.15 105.00 69.64 69.48 63.11 27.49%
EPS 10.93 8.67 11.14 7.62 -4.82 -5.34 -8.11 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.9199 1.9343 1.942 1.9358 1.8264 1.8434 1.8306 3.21%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.97 84.94 92.91 100.42 66.60 66.44 60.36 27.48%
EPS 10.45 8.29 10.65 7.29 -4.61 -5.11 -7.76 -
DPS 1.91 1.91 1.91 0.00 0.00 0.00 0.00 -
NAPS 1.8361 1.8499 1.8572 1.8513 1.7467 1.7629 1.7507 3.21%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.72 0.75 0.77 0.72 0.61 0.475 0.51 -
P/RPS 0.79 0.84 0.79 0.69 0.88 0.68 0.81 -1.64%
P/EPS 6.59 8.65 6.91 9.45 -12.64 -8.89 -6.29 -
EY 15.18 11.56 14.47 10.58 -7.91 -11.25 -15.91 -
DY 2.78 2.67 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.37 0.33 0.26 0.28 22.51%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/01/22 11/11/21 25/08/21 23/04/21 27/01/21 06/11/20 19/08/20 -
Price 0.725 0.745 0.745 0.785 0.61 0.44 0.50 -
P/RPS 0.80 0.84 0.77 0.75 0.88 0.63 0.79 0.83%
P/EPS 6.63 8.59 6.69 10.30 -12.64 -8.23 -6.16 -
EY 15.08 11.64 14.95 9.71 -7.91 -12.15 -16.23 -
DY 2.76 2.68 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.41 0.33 0.24 0.27 25.50%

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