[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.48%
YoY- -98.18%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 311,064 309,479 385,337 506,344 630,424 285,614 203,078 32.84%
PBT 20 80,858 125,688 12,826 21,376 135,354 166,080 -99.75%
Tax 108 -8,049 -2,542 -1,558 -10,256 -8,890 -1,810 -
NP 128 72,809 123,145 11,268 11,120 126,464 164,269 -99.14%
-
NP to SH -4,664 37,222 76,953 4,050 4,240 121,809 159,222 -
-
Tax Rate -540.00% 9.95% 2.02% 12.15% 47.98% 6.57% 1.09% -
Total Cost 310,936 236,670 262,192 495,076 619,304 159,150 38,809 299.89%
-
Net Worth 1,344,248 1,344,449 1,364,344 1,319,328 1,332,391 1,332,058 1,329,711 0.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 13,397 - -
Div Payout % - - - - - 11.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,344,248 1,344,449 1,364,344 1,319,328 1,332,391 1,332,058 1,329,711 0.72%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.04% 23.53% 31.96% 2.23% 1.76% 44.28% 80.89% -
ROE -0.35% 2.77% 5.64% 0.31% 0.32% 9.14% 11.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.44 46.20 57.52 75.59 94.11 42.64 30.32 32.84%
EPS -0.68 5.56 11.49 0.60 0.64 18.18 23.77 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.0067 2.007 2.0367 1.9695 1.989 1.9885 1.985 0.72%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.41 44.18 55.01 72.29 90.00 40.78 28.99 32.85%
EPS -0.67 5.31 10.99 0.58 0.61 17.39 22.73 -
DPS 0.00 0.00 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.9191 1.9194 1.9478 1.8835 1.9022 1.9017 1.8983 0.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.81 0.88 0.99 1.13 1.15 1.21 1.40 -
P/RPS 1.74 1.90 1.72 1.49 1.22 2.84 4.62 -47.81%
P/EPS -116.34 15.84 8.62 186.90 181.69 6.65 5.89 -
EY -0.86 6.31 11.60 0.54 0.55 15.03 16.98 -
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.40 0.44 0.49 0.57 0.58 0.61 0.71 -31.76%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 23/04/18 25/01/18 26/10/17 24/08/17 19/04/17 -
Price 0.80 0.91 0.95 1.12 1.20 1.17 1.31 -
P/RPS 1.72 1.97 1.65 1.48 1.28 2.74 4.32 -45.84%
P/EPS -114.90 16.38 8.27 185.25 189.59 6.43 5.51 -
EY -0.87 6.11 12.09 0.54 0.53 15.54 18.14 -
DY 0.00 0.00 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 0.40 0.45 0.47 0.57 0.60 0.59 0.66 -28.36%

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