[GUOCO] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 4.28%
YoY- -76.99%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 506,344 142,288 213,624 167,610 240,292 164,872 110,670 28.81%
PBT 12,826 221,990 36,144 24,958 67,288 46,690 2,202 34.10%
Tax -1,558 3,898 -3,924 -9,250 -11,552 -3,238 842 -
NP 11,268 225,888 32,220 15,708 55,736 43,452 3,044 24.35%
-
NP to SH 4,050 222,152 27,706 11,596 50,402 38,064 980 26.65%
-
Tax Rate 12.15% -1.76% 10.86% 37.06% 17.17% 6.94% -38.24% -
Total Cost 495,076 -83,600 181,404 151,902 184,556 121,420 107,626 28.93%
-
Net Worth 1,319,328 1,321,539 1,121,557 935,543 822,651 779,373 627,999 13.15%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,319,328 1,321,539 1,121,557 935,543 822,651 779,373 627,999 13.15%
NOSH 700,458 700,458 669,227 666,436 670,239 670,140 627,999 1.83%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.23% 158.75% 15.08% 9.37% 23.20% 26.35% 2.75% -
ROE 0.31% 16.81% 2.47% 1.24% 6.13% 4.88% 0.16% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 75.59 21.24 31.92 25.15 35.85 24.60 17.62 27.44%
EPS 0.60 33.16 4.14 1.74 7.52 5.68 0.14 27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9695 1.9728 1.6759 1.4038 1.2274 1.163 1.00 11.94%
Adjusted Per Share Value based on latest NOSH - 670,666
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 72.29 20.31 30.50 23.93 34.30 23.54 15.80 28.81%
EPS 0.58 31.72 3.96 1.66 7.20 5.43 0.14 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8835 1.8867 1.6012 1.3356 1.1744 1.1127 0.8966 13.15%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.13 1.15 1.33 1.24 1.00 0.78 0.83 -
P/RPS 1.49 5.41 4.17 4.93 2.79 3.17 4.71 -17.43%
P/EPS 186.90 3.47 32.13 71.26 13.30 13.73 531.88 -15.98%
EY 0.54 28.84 3.11 1.40 7.52 7.28 0.19 18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.79 0.88 0.81 0.67 0.83 -6.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/01/18 18/01/17 20/01/16 22/01/15 21/01/14 23/01/13 18/01/12 -
Price 1.12 1.14 1.11 1.39 1.00 0.82 0.88 -
P/RPS 1.48 5.37 3.48 5.53 2.79 3.33 4.99 -18.32%
P/EPS 185.25 3.44 26.81 79.89 13.30 14.44 563.92 -16.91%
EY 0.54 29.09 3.73 1.25 7.52 6.93 0.18 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.66 0.99 0.81 0.71 0.88 -6.97%

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