[GUOCO] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
14-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -76.08%
YoY- 119.71%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 434,349 394,753 367,404 409,996 434,066 349,316 281,368 33.67%
PBT 56,066 38,054 32,952 15,024 50,007 13,746 1,944 846.25%
Tax -17,191 -11,637 -11,112 -7,156 -21,878 -9,128 -9,268 51.13%
NP 38,875 26,417 21,840 7,868 28,129 4,618 -7,324 -
-
NP to SH 34,606 25,081 20,204 6,292 26,299 3,348 -8,434 -
-
Tax Rate 30.66% 30.58% 33.72% 47.63% 43.75% 66.40% 476.75% -
Total Cost 395,474 368,336 345,564 402,128 405,937 344,697 288,692 23.41%
-
Net Worth 1,337,817 1,322,008 1,313,299 1,318,189 1,316,649 1,292,868 1,286,102 2.67%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 13,397 - - - 13,397 - - -
Div Payout % 38.71% - - - 50.94% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,337,817 1,322,008 1,313,299 1,318,189 1,316,649 1,292,868 1,286,102 2.67%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.95% 6.69% 5.94% 1.92% 6.48% 1.32% -2.60% -
ROE 2.59% 1.90% 1.54% 0.48% 2.00% 0.26% -0.66% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 64.84 58.93 54.85 61.20 64.80 52.15 42.00 33.68%
EPS 5.17 3.75 3.02 0.96 3.93 0.51 -1.26 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9971 1.9735 1.9605 1.9678 1.9655 1.93 1.9199 2.67%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 62.01 56.36 52.45 58.53 61.97 49.87 40.17 33.67%
EPS 4.94 3.58 2.88 0.90 3.75 0.48 -1.20 -
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.9099 1.8873 1.8749 1.8819 1.8797 1.8457 1.8361 2.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.635 0.65 0.66 0.66 0.67 0.675 0.72 -
P/RPS 0.98 1.10 1.20 1.08 1.03 1.29 1.71 -31.07%
P/EPS 12.29 17.36 21.88 70.27 17.07 135.06 -57.19 -
EY 8.14 5.76 4.57 1.42 5.86 0.74 -1.75 -
DY 3.15 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.34 0.34 0.35 0.38 -10.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 17/05/23 13/02/23 14/11/22 16/08/22 26/04/22 24/01/22 -
Price 0.69 0.66 0.685 0.665 0.65 0.70 0.725 -
P/RPS 1.06 1.12 1.25 1.09 1.00 1.34 1.73 -27.92%
P/EPS 13.36 17.63 22.71 70.80 16.56 140.06 -57.58 -
EY 7.49 5.67 4.40 1.41 6.04 0.71 -1.74 -
DY 2.90 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.35 0.33 0.35 0.34 0.33 0.36 0.38 -5.34%

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