[GUOCO] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 371.13%
YoY- -70.86%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 703,377 367,586 262,208 397,363 230,218 309,290 194,521 23.86%
PBT 202,680 -34,855 -33,819 102,024 227,476 119,341 148,070 5.36%
Tax -94,014 -7,676 -3,748 -6,403 -15,670 83,617 -14,625 36.32%
NP 108,666 -42,531 -37,567 95,621 211,806 202,958 133,445 -3.36%
-
NP to SH 51,036 -46,671 -41,324 60,107 206,251 198,645 129,747 -14.38%
-
Tax Rate 46.39% - - 6.28% 6.89% -70.07% 9.88% -
Total Cost 594,711 410,117 299,775 301,742 18,412 106,332 61,076 46.07%
-
Net Worth 1,296,753 1,245,708 1,300,103 1,364,344 1,329,711 1,137,957 950,503 5.30%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 13,397 12,662 13,393 13,395 -
Div Payout % - - - 22.29% 6.14% 6.74% 10.32% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,296,753 1,245,708 1,300,103 1,364,344 1,329,711 1,137,957 950,503 5.30%
NOSH 700,458 700,458 700,458 700,458 669,880 671,005 668,333 0.78%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 15.45% -11.57% -14.33% 24.06% 92.00% 65.62% 68.60% -
ROE 3.94% -3.75% -3.18% 4.41% 15.51% 17.46% 13.65% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 105.00 54.87 39.14 59.32 34.37 46.09 29.11 23.81%
EPS 7.62 -6.97 -6.17 8.97 30.79 29.60 19.41 -14.41%
DPS 0.00 0.00 0.00 2.00 1.89 2.00 2.00 -
NAPS 1.9358 1.8596 1.9408 2.0367 1.985 1.6959 1.4222 5.26%
Adjusted Per Share Value based on latest NOSH - 700,458
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 100.42 52.48 37.43 56.73 32.87 44.16 27.77 23.86%
EPS 7.29 -6.66 -5.90 8.58 29.45 28.36 18.52 -14.37%
DPS 0.00 0.00 0.00 1.91 1.81 1.91 1.91 -
NAPS 1.8513 1.7784 1.8561 1.9478 1.8983 1.6246 1.357 5.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.72 0.48 0.75 0.99 1.40 1.23 1.16 -
P/RPS 0.69 0.87 1.92 1.67 4.07 2.67 3.99 -25.33%
P/EPS 9.45 -6.89 -12.16 11.03 4.55 4.15 5.98 7.91%
EY 10.58 -14.51 -8.23 9.06 21.99 24.07 16.74 -7.35%
DY 0.00 0.00 0.00 2.02 1.35 1.63 1.72 -
P/NAPS 0.37 0.26 0.39 0.49 0.71 0.73 0.82 -12.41%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 23/04/21 18/05/20 17/04/19 23/04/18 19/04/17 12/04/16 07/04/15 -
Price 0.785 0.575 0.74 0.95 1.31 1.24 1.22 -
P/RPS 0.75 1.05 1.89 1.60 3.81 2.69 4.19 -24.90%
P/EPS 10.30 -8.25 -12.00 10.59 4.25 4.19 6.28 8.58%
EY 9.71 -12.12 -8.34 9.45 23.50 23.87 15.91 -7.89%
DY 0.00 0.00 0.00 2.11 1.44 1.61 1.64 -
P/NAPS 0.41 0.31 0.38 0.47 0.66 0.73 0.86 -11.60%

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