[GUOCO] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -22.16%
YoY- 262.24%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 446,677 501,436 594,984 465,403 384,912 201,073 389,694 2.29%
PBT 61,303 61,428 162,711 24,862 -27,898 70,160 139,006 -12.74%
Tax -19,266 -23,519 -64,242 -40,197 -9,889 -99 -10,898 9.95%
NP 42,037 37,909 98,469 -15,335 -37,787 70,061 128,108 -16.94%
-
NP to SH 37,821 35,853 58,085 -35,803 -41,356 34,996 122,604 -17.79%
-
Tax Rate 31.43% 38.29% 39.48% 161.68% - 0.14% 7.84% -
Total Cost 404,640 463,527 496,515 480,738 422,699 131,012 261,586 7.53%
-
Net Worth 1,342,640 1,318,189 1,295,748 1,234,856 1,284,092 1,344,248 1,332,391 0.12%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,397 13,397 13,397 - - - 13,397 0.00%
Div Payout % 35.42% 37.37% 23.07% - - - 10.93% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,342,640 1,318,189 1,295,748 1,234,856 1,284,092 1,344,248 1,332,391 0.12%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.41% 7.56% 16.55% -3.29% -9.82% 34.84% 32.87% -
ROE 2.82% 2.72% 4.48% -2.90% -3.22% 2.60% 9.20% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 66.68 74.85 88.82 69.48 57.46 30.02 58.17 2.30%
EPS 5.65 5.35 8.67 -5.34 -6.17 5.22 18.30 -17.78%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 2.00 0.00%
NAPS 2.0043 1.9678 1.9343 1.8434 1.9169 2.0067 1.989 0.12%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.77 71.59 84.94 66.44 54.95 28.71 55.63 2.30%
EPS 5.40 5.12 8.29 -5.11 -5.90 5.00 17.50 -17.78%
DPS 1.91 1.91 1.91 0.00 0.00 0.00 1.91 0.00%
NAPS 1.9168 1.8819 1.8499 1.7629 1.8332 1.9191 1.9022 0.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.73 0.66 0.75 0.475 0.66 0.81 1.15 -
P/RPS 1.09 0.88 0.84 0.68 1.15 2.70 1.98 -9.46%
P/EPS 12.93 12.33 8.65 -8.89 -10.69 15.50 6.28 12.78%
EY 7.73 8.11 11.56 -11.25 -9.35 6.45 15.92 -11.33%
DY 2.74 3.03 2.67 0.00 0.00 0.00 1.74 7.85%
P/NAPS 0.36 0.34 0.39 0.26 0.34 0.40 0.58 -7.63%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 14/11/23 14/11/22 11/11/21 06/11/20 30/10/19 23/11/18 26/10/17 -
Price 0.73 0.665 0.745 0.44 0.665 0.80 1.20 -
P/RPS 1.09 0.89 0.84 0.63 1.16 2.67 2.06 -10.06%
P/EPS 12.93 12.42 8.59 -8.23 -10.77 15.31 6.56 11.96%
EY 7.73 8.05 11.64 -12.15 -9.28 6.53 15.25 -10.70%
DY 2.74 3.01 2.68 0.00 0.00 0.00 1.67 8.59%
P/NAPS 0.36 0.34 0.39 0.24 0.35 0.40 0.60 -8.15%

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