[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 139.7%
YoY- -96.43%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 367,404 409,996 434,066 349,316 281,368 140,516 650,787 -31.62%
PBT 32,952 15,024 50,007 13,746 1,944 -30,660 175,626 -67.12%
Tax -11,112 -7,156 -21,878 -9,128 -9,268 -592 -59,975 -67.40%
NP 21,840 7,868 28,129 4,618 -7,324 -31,252 115,651 -66.98%
-
NP to SH 20,204 6,292 26,299 3,348 -8,434 -31,924 74,618 -58.04%
-
Tax Rate 33.72% 47.63% 43.75% 66.40% 476.75% - 34.15% -
Total Cost 345,564 402,128 405,937 344,697 288,692 171,768 535,136 -25.23%
-
Net Worth 1,313,299 1,318,189 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 0.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 13,397 - - - 13,397 -
Div Payout % - - 50.94% - - - 17.95% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,313,299 1,318,189 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 0.63%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.94% 1.92% 6.48% 1.32% -2.60% -22.24% 17.77% -
ROE 1.54% 0.48% 2.00% 0.26% -0.66% -2.46% 5.74% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 54.85 61.20 64.80 52.15 42.00 20.98 97.15 -31.61%
EPS 3.02 0.96 3.93 0.51 -1.26 -4.76 11.14 -58.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.9605 1.9678 1.9655 1.93 1.9199 1.9343 1.942 0.63%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.45 58.53 61.97 49.87 40.17 20.06 92.91 -31.62%
EPS 2.88 0.90 3.75 0.48 -1.20 -4.56 10.65 -58.08%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
NAPS 1.8749 1.8819 1.8797 1.8457 1.8361 1.8499 1.8572 0.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.66 0.66 0.67 0.675 0.72 0.75 0.77 -
P/RPS 1.20 1.08 1.03 1.29 1.71 3.58 0.79 32.03%
P/EPS 21.88 70.27 17.07 135.06 -57.19 -15.74 6.91 115.17%
EY 4.57 1.42 5.86 0.74 -1.75 -6.35 14.47 -53.52%
DY 0.00 0.00 2.99 0.00 0.00 0.00 2.60 -
P/NAPS 0.34 0.34 0.34 0.35 0.38 0.39 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 14/11/22 16/08/22 26/04/22 24/01/22 11/11/21 25/08/21 -
Price 0.685 0.665 0.65 0.70 0.725 0.745 0.745 -
P/RPS 1.25 1.09 1.00 1.34 1.73 3.55 0.77 38.00%
P/EPS 22.71 70.80 16.56 140.06 -57.58 -15.63 6.69 125.36%
EY 4.40 1.41 6.04 0.71 -1.74 -6.40 14.95 -55.65%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.68 -
P/NAPS 0.35 0.34 0.33 0.36 0.38 0.39 0.38 -5.32%

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