[GUOCO] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -90.82%
YoY- -86.84%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 472,758 501,436 434,066 395,620 609,219 594,984 650,787 -19.14%
PBT 65,511 61,428 50,007 23,760 165,370 162,711 175,626 -48.08%
Tax -22,800 -23,519 -21,878 -15,222 -52,052 -64,242 -59,975 -47.42%
NP 42,711 37,909 28,129 8,538 113,318 98,469 115,651 -48.43%
-
NP to SH 40,618 35,853 26,299 6,718 73,219 58,085 74,618 -33.25%
-
Tax Rate 34.80% 38.29% 43.75% 64.07% 31.48% 39.48% 34.15% -
Total Cost 430,047 463,527 405,937 387,082 495,901 496,515 535,136 -13.52%
-
Net Worth 1,313,299 1,318,189 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 0.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,397 13,397 13,397 13,397 13,397 13,397 13,397 0.00%
Div Payout % 32.98% 37.37% 50.94% 199.43% 18.30% 23.07% 17.95% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,313,299 1,318,189 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 0.63%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.03% 7.56% 6.48% 2.16% 18.60% 16.55% 17.77% -
ROE 3.09% 2.72% 2.00% 0.52% 5.69% 4.48% 5.74% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.57 74.85 64.80 59.06 90.94 88.82 97.15 -19.14%
EPS 6.06 5.35 3.93 1.00 10.93 8.67 11.14 -33.28%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.9605 1.9678 1.9655 1.93 1.9199 1.9343 1.942 0.63%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 67.49 71.59 61.97 56.48 86.97 84.94 92.91 -19.14%
EPS 5.80 5.12 3.75 0.96 10.45 8.29 10.65 -33.23%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 1.8749 1.8819 1.8797 1.8457 1.8361 1.8499 1.8572 0.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.66 0.66 0.67 0.675 0.72 0.75 0.77 -
P/RPS 0.94 0.88 1.03 1.14 0.79 0.84 0.79 12.25%
P/EPS 10.88 12.33 17.07 67.31 6.59 8.65 6.91 35.23%
EY 9.19 8.11 5.86 1.49 15.18 11.56 14.47 -26.05%
DY 3.03 3.03 2.99 2.96 2.78 2.67 2.60 10.71%
P/NAPS 0.34 0.34 0.34 0.35 0.38 0.39 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 14/11/22 16/08/22 26/04/22 24/01/22 11/11/21 25/08/21 -
Price 0.685 0.665 0.65 0.70 0.725 0.745 0.745 -
P/RPS 0.97 0.89 1.00 1.19 0.80 0.84 0.77 16.59%
P/EPS 11.30 12.42 16.56 69.80 6.63 8.59 6.69 41.69%
EY 8.85 8.05 6.04 1.43 15.08 11.64 14.95 -29.43%
DY 2.92 3.01 3.08 2.86 2.76 2.68 2.68 5.86%
P/NAPS 0.35 0.34 0.33 0.36 0.38 0.39 0.38 -5.32%

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