[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -35.06%
YoY- 138.93%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,526 315,077 250,280 106,812 70,806 195,563 136,553 -46.34%
PBT 1,692 139,972 38,161 18,072 24,641 112,233 28,709 -84.77%
Tax -556 -21,276 -8,069 -1,962 -2,177 81,024 -8,318 -83.44%
NP 1,136 118,696 30,092 16,110 22,464 193,257 20,391 -85.33%
-
NP to SH 265 114,040 27,206 13,853 21,332 188,866 17,427 -93.81%
-
Tax Rate 32.86% 15.20% 21.14% 10.86% 8.83% -72.19% 28.97% -
Total Cost 52,390 196,381 220,188 90,702 48,342 2,306 116,162 -41.10%
-
Net Worth 1,210,652 1,153,609 1,136,420 1,121,557 1,145,085 1,122,413 953,256 17.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 12,634 - - - 13,394 - -
Div Payout % - 11.08% - - - 7.09% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,210,652 1,153,609 1,136,420 1,121,557 1,145,085 1,122,413 953,256 17.22%
NOSH 662,500 631,734 670,098 669,227 670,817 669,737 670,269 -0.77%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.12% 37.67% 12.02% 15.08% 31.73% 98.82% 14.93% -
ROE 0.02% 9.89% 2.39% 1.24% 1.86% 16.83% 1.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.08 49.87 37.35 15.96 10.56 29.20 20.37 -45.92%
EPS 0.04 17.02 4.06 2.07 3.18 13.73 2.60 -93.76%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.8274 1.8261 1.6959 1.6759 1.707 1.6759 1.4222 18.13%
Adjusted Per Share Value based on latest NOSH - 667,767
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.64 44.98 35.73 15.25 10.11 27.92 19.49 -46.34%
EPS 0.04 16.28 3.88 1.98 3.05 26.96 2.49 -93.58%
DPS 0.00 1.80 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.7284 1.6469 1.6224 1.6012 1.6348 1.6024 1.3609 17.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.21 1.25 1.23 1.33 1.16 1.27 1.16 -
P/RPS 14.98 2.51 3.29 8.33 10.99 4.35 5.69 90.32%
P/EPS 3,025.00 6.92 30.30 64.25 36.48 4.50 44.62 1549.91%
EY 0.03 14.44 3.30 1.56 2.74 22.20 2.24 -94.31%
DY 0.00 1.60 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.66 0.68 0.73 0.79 0.68 0.76 0.82 -13.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 12/04/16 20/01/16 11/11/15 25/08/15 07/04/15 -
Price 1.18 1.21 1.24 1.11 1.38 1.03 1.22 -
P/RPS 14.61 2.43 3.32 6.95 13.07 3.53 5.99 80.90%
P/EPS 2,950.00 6.70 30.54 53.62 43.40 3.65 46.92 1469.27%
EY 0.03 14.92 3.27 1.86 2.30 27.38 2.13 -94.12%
DY 0.00 1.65 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.65 0.66 0.73 0.66 0.81 0.61 0.86 -16.98%

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