[GUOCO] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 214.38%
YoY- -39.62%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 203,078 142,288 214,104 315,077 333,706 213,624 283,224 -19.87%
PBT 166,080 221,990 6,768 139,972 50,881 36,144 98,564 41.55%
Tax -1,810 3,898 -2,224 -21,276 -10,758 -3,924 -8,708 -64.87%
NP 164,269 225,888 4,544 118,696 40,122 32,220 89,856 49.45%
-
NP to SH 159,222 222,152 1,060 114,040 36,274 27,706 85,328 51.51%
-
Tax Rate 1.09% -1.76% 32.86% 15.20% 21.14% 10.86% 8.83% -
Total Cost 38,809 -83,600 209,560 196,381 293,584 181,404 193,368 -65.68%
-
Net Worth 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 1,145,085 10.46%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 12,634 - - - -
Div Payout % - - - 11.08% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 1,145,085 10.46%
NOSH 700,458 700,458 662,500 631,734 670,098 669,227 670,817 2.92%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 80.89% 158.75% 2.12% 37.67% 12.02% 15.08% 31.73% -
ROE 11.97% 16.81% 0.09% 9.89% 3.19% 2.47% 7.45% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.32 21.24 32.32 49.87 49.80 31.92 42.22 -19.79%
EPS 23.77 33.16 0.16 17.02 5.41 4.14 12.72 51.65%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.985 1.9728 1.8274 1.8261 1.6959 1.6759 1.707 10.57%
Adjusted Per Share Value based on latest NOSH - 633,103
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.99 20.31 30.57 44.98 47.64 30.50 40.43 -19.87%
EPS 22.73 31.72 0.15 16.28 5.18 3.96 12.18 51.51%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.8983 1.8867 1.7284 1.6469 1.6224 1.6012 1.6348 10.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.40 1.15 1.21 1.25 1.23 1.33 1.16 -
P/RPS 4.62 5.41 3.74 2.51 2.47 4.17 2.75 41.27%
P/EPS 5.89 3.47 756.25 6.92 22.72 32.13 9.12 -25.26%
EY 16.98 28.84 0.13 14.44 4.40 3.11 10.97 33.77%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.66 0.68 0.73 0.79 0.68 2.91%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 20/01/16 11/11/15 -
Price 1.31 1.14 1.18 1.21 1.24 1.11 1.38 -
P/RPS 4.32 5.37 3.65 2.43 2.49 3.48 3.27 20.37%
P/EPS 5.51 3.44 737.50 6.70 22.91 26.81 10.85 -36.32%
EY 18.14 29.09 0.14 14.92 4.37 3.73 9.22 56.94%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.65 0.66 0.73 0.66 0.81 -12.75%

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