[GUOCO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -99.77%
YoY- -98.76%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 285,614 152,309 71,144 53,526 315,077 250,280 106,812 92.76%
PBT 135,354 124,560 110,995 1,692 139,972 38,161 18,072 283.27%
Tax -8,890 -1,358 1,949 -556 -21,276 -8,069 -1,962 174.07%
NP 126,464 123,202 112,944 1,136 118,696 30,092 16,110 295.48%
-
NP to SH 121,809 119,417 111,076 265 114,040 27,206 13,853 326.57%
-
Tax Rate 6.57% 1.09% -1.76% 32.86% 15.20% 21.14% 10.86% -
Total Cost 159,150 29,107 -41,800 52,390 196,381 220,188 90,702 45.52%
-
Net Worth 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 12.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,397 - - - 12,634 - - -
Div Payout % 11.00% - - - 11.08% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,332,058 1,329,711 1,321,539 1,210,652 1,153,609 1,136,420 1,121,557 12.16%
NOSH 700,458 700,458 700,458 662,500 631,734 670,098 669,227 3.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 44.28% 80.89% 158.75% 2.12% 37.67% 12.02% 15.08% -
ROE 9.14% 8.98% 8.41% 0.02% 9.89% 2.39% 1.24% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.64 22.74 10.62 8.08 49.87 37.35 15.96 92.65%
EPS 18.18 17.83 16.58 0.04 17.02 4.06 2.07 326.24%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9885 1.985 1.9728 1.8274 1.8261 1.6959 1.6759 12.08%
Adjusted Per Share Value based on latest NOSH - 662,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 40.78 21.74 10.16 7.64 44.98 35.73 15.25 92.77%
EPS 17.39 17.05 15.86 0.04 16.28 3.88 1.98 326.25%
DPS 1.91 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.9017 1.8983 1.8867 1.7284 1.6469 1.6224 1.6012 12.16%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.21 1.40 1.15 1.21 1.25 1.23 1.33 -
P/RPS 2.84 6.16 10.83 14.98 2.51 3.29 8.33 -51.22%
P/EPS 6.65 7.85 6.94 3,025.00 6.92 30.30 64.25 -77.98%
EY 15.03 12.73 14.42 0.03 14.44 3.30 1.56 353.40%
DY 1.65 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.61 0.71 0.58 0.66 0.68 0.73 0.79 -15.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 19/04/17 18/01/17 17/11/16 25/08/16 12/04/16 20/01/16 -
Price 1.17 1.31 1.14 1.18 1.21 1.24 1.11 -
P/RPS 2.74 5.76 10.73 14.61 2.43 3.32 6.95 -46.26%
P/EPS 6.43 7.35 6.88 2,950.00 6.70 30.54 53.62 -75.71%
EY 15.54 13.61 14.55 0.03 14.92 3.27 1.86 312.27%
DY 1.71 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.59 0.66 0.58 0.65 0.66 0.73 0.66 -7.20%

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