[GUOCO] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
07-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 100.38%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 385,337 203,078 333,706 182,070 238,114 251,285 103,068 24.56%
PBT 125,688 166,080 50,881 38,278 70,373 45,301 434 157.10%
Tax -2,542 -1,810 -10,758 -11,090 -12,548 -2,937 -766 22.11%
NP 123,145 164,269 40,122 27,188 57,825 42,364 -332 -
-
NP to SH 76,953 159,222 36,274 23,236 54,544 37,100 -2,420 -
-
Tax Rate 2.02% 1.09% 21.14% 28.97% 17.83% 6.48% 176.50% -
Total Cost 262,192 38,809 293,584 154,882 180,289 208,921 103,400 16.76%
-
Net Worth 1,364,344 1,329,711 1,136,420 953,256 838,647 787,145 749,312 10.49%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,364,344 1,329,711 1,136,420 953,256 838,647 787,145 749,312 10.49%
NOSH 700,458 700,458 670,098 670,269 669,525 670,481 662,580 0.93%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 31.96% 80.89% 12.02% 14.93% 24.28% 16.86% -0.32% -
ROE 5.64% 11.97% 3.19% 2.44% 6.50% 4.71% -0.32% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 57.52 30.32 49.80 27.16 35.56 37.48 15.56 24.33%
EPS 11.49 23.77 5.41 3.47 8.15 5.53 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0367 1.985 1.6959 1.4222 1.2526 1.174 1.1309 10.29%
Adjusted Per Share Value based on latest NOSH - 668,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.01 28.99 47.64 25.99 33.99 35.87 14.71 24.57%
EPS 10.99 22.73 5.18 3.32 7.79 5.30 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9478 1.8983 1.6224 1.3609 1.1973 1.1238 1.0697 10.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.99 1.40 1.23 1.16 1.08 0.92 0.83 -
P/RPS 1.72 4.62 2.47 4.27 3.04 2.45 5.34 -17.19%
P/EPS 8.62 5.89 22.72 33.46 13.26 16.63 -227.25 -
EY 11.60 16.98 4.40 2.99 7.54 6.01 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.73 0.82 0.86 0.78 0.73 -6.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/04/18 19/04/17 12/04/16 07/04/15 21/04/14 16/04/13 18/04/12 -
Price 0.95 1.31 1.24 1.22 1.20 1.10 0.83 -
P/RPS 1.65 4.32 2.49 4.49 3.37 2.94 5.34 -17.77%
P/EPS 8.27 5.51 22.91 35.19 14.73 19.88 -227.25 -
EY 12.09 18.14 4.37 2.84 6.79 5.03 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 0.73 0.86 0.96 0.94 0.73 -7.07%

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