[GUOCO] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
06-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 162.93%
YoY- 185.55%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 650,787 689,538 364,504 363,728 422,788 315,420 277,014 76.81%
PBT 175,626 216,234 22,456 21,000 10,537 -39,956 -46,512 -
Tax -59,975 -68,798 -25,114 16,476 -44,447 -2,702 676 -
NP 115,651 147,436 -2,658 37,476 -33,910 -42,658 -45,836 -
-
NP to SH 74,618 93,881 -5,636 34,208 -54,357 -46,636 -49,698 -
-
Tax Rate 34.15% 31.82% 111.84% -78.46% 421.82% - - -
Total Cost 535,136 542,102 367,162 326,252 456,698 358,078 322,850 40.10%
-
Net Worth 1,300,906 1,296,753 1,223,468 1,234,856 1,226,282 1,245,708 1,255,221 2.41%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 13,397 - - - - - - -
Div Payout % 17.95% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,300,906 1,296,753 1,223,468 1,234,856 1,226,282 1,245,708 1,255,221 2.41%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.77% 21.38% -0.73% 10.30% -8.02% -13.52% -16.55% -
ROE 5.74% 7.24% -0.46% 2.77% -4.43% -3.74% -3.96% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 97.15 102.93 54.41 54.30 63.11 47.09 41.35 76.82%
EPS 11.14 14.01 -0.84 5.12 -8.11 -6.96 -7.42 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.942 1.9358 1.8264 1.8434 1.8306 1.8596 1.8738 2.41%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 92.91 98.44 52.04 51.93 60.36 45.03 39.55 76.80%
EPS 10.65 13.40 -0.80 4.88 -7.76 -6.66 -7.10 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8572 1.8513 1.7467 1.7629 1.7507 1.7784 1.792 2.41%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.77 0.72 0.61 0.475 0.51 0.48 0.70 -
P/RPS 0.79 0.70 1.12 0.87 0.81 1.02 1.69 -39.79%
P/EPS 6.91 5.14 -72.50 9.30 -6.29 -6.89 -9.44 -
EY 14.47 19.46 -1.38 10.75 -15.91 -14.50 -10.60 -
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.33 0.26 0.28 0.26 0.37 5.33%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 23/04/21 27/01/21 06/11/20 19/08/20 18/05/20 09/01/20 -
Price 0.745 0.785 0.61 0.44 0.50 0.575 0.71 -
P/RPS 0.77 0.76 1.12 0.81 0.79 1.22 1.72 -41.50%
P/EPS 6.69 5.60 -72.50 8.62 -6.16 -8.26 -9.57 -
EY 14.95 17.85 -1.38 11.61 -16.23 -12.11 -10.45 -
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.33 0.24 0.27 0.31 0.38 0.00%

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