[GUOCO] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.48%
YoY- -98.18%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 364,504 277,014 376,364 506,344 142,288 213,624 167,610 13.81%
PBT 22,456 -46,512 -15,008 12,826 221,990 36,144 24,958 -1.74%
Tax -25,114 676 -9,052 -1,558 3,898 -3,924 -9,250 18.09%
NP -2,658 -45,836 -24,060 11,268 225,888 32,220 15,708 -
-
NP to SH -5,636 -49,698 -27,740 4,050 222,152 27,706 11,596 -
-
Tax Rate 111.84% - - 12.15% -1.76% 10.86% 37.06% -
Total Cost 367,162 322,850 400,424 495,076 -83,600 181,404 151,902 15.83%
-
Net Worth 1,223,468 1,255,221 1,301,643 1,319,328 1,321,539 1,121,557 935,543 4.56%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,223,468 1,255,221 1,301,643 1,319,328 1,321,539 1,121,557 935,543 4.56%
NOSH 700,458 700,458 700,458 700,458 700,458 669,227 666,436 0.83%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -0.73% -16.55% -6.39% 2.23% 158.75% 15.08% 9.37% -
ROE -0.46% -3.96% -2.13% 0.31% 16.81% 2.47% 1.24% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 54.41 41.35 56.18 75.59 21.24 31.92 25.15 13.71%
EPS -0.84 -7.42 -4.14 0.60 33.16 4.14 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8264 1.8738 1.9431 1.9695 1.9728 1.6759 1.4038 4.47%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.04 39.55 53.73 72.29 20.31 30.50 23.93 13.81%
EPS -0.80 -7.10 -3.96 0.58 31.72 3.96 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7467 1.792 1.8583 1.8835 1.8867 1.6012 1.3356 4.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.61 0.70 0.77 1.13 1.15 1.33 1.24 -
P/RPS 1.12 1.69 1.37 1.49 5.41 4.17 4.93 -21.86%
P/EPS -72.50 -9.44 -18.59 186.90 3.47 32.13 71.26 -
EY -1.38 -10.60 -5.38 0.54 28.84 3.11 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.40 0.57 0.58 0.79 0.88 -15.06%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 09/01/20 23/01/19 25/01/18 18/01/17 20/01/16 22/01/15 -
Price 0.61 0.71 0.80 1.12 1.14 1.11 1.39 -
P/RPS 1.12 1.72 1.42 1.48 5.37 3.48 5.53 -23.34%
P/EPS -72.50 -9.57 -19.32 185.25 3.44 26.81 79.89 -
EY -1.38 -10.45 -5.18 0.54 29.09 3.73 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.41 0.57 0.58 0.66 0.99 -16.71%

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