[GUOCO] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
11-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -289.71%
YoY- -193.32%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 172,079 121,303 105,555 35,129 133,633 334,902 91,320 52.73%
PBT 39,697 9,338 8,637 -7,665 13,450 150,948 5,978 254.51%
Tax -15,032 -2,212 -4,486 -148 -8,376 -39,042 -16,676 -6.70%
NP 24,665 7,126 4,151 -7,813 5,074 111,906 -10,698 -
-
NP to SH 23,788 6,728 3,764 -7,981 4,207 73,229 -11,370 -
-
Tax Rate 37.87% 23.69% 51.94% - 62.28% 25.86% 278.96% -
Total Cost 147,414 114,177 101,404 42,942 128,559 222,996 102,018 27.89%
-
Net Worth 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 1,296,753 1,223,468 5.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,397 - - - 13,397 - - -
Div Payout % 56.32% - - - 318.46% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,316,649 1,292,868 1,286,102 1,295,748 1,300,906 1,296,753 1,223,468 5.02%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.33% 5.87% 3.93% -22.24% 3.80% 33.41% -11.71% -
ROE 1.81% 0.52% 0.29% -0.62% 0.32% 5.65% -0.93% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.69 18.11 15.76 5.24 19.95 49.99 13.63 52.76%
EPS 3.55 1.00 0.56 -1.19 0.63 10.93 -1.70 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9655 1.93 1.9199 1.9343 1.942 1.9358 1.8264 5.02%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.57 17.32 15.07 5.02 19.08 47.81 13.04 52.72%
EPS 3.40 0.96 0.54 -1.14 0.60 10.45 -1.62 -
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.8797 1.8457 1.8361 1.8499 1.8572 1.8513 1.7467 5.02%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.67 0.675 0.72 0.75 0.77 0.72 0.61 -
P/RPS 2.61 3.73 4.57 14.30 3.86 1.44 4.47 -30.20%
P/EPS 18.87 67.21 128.14 -62.95 122.61 6.59 -35.94 -
EY 5.30 1.49 0.78 -1.59 0.82 15.18 -2.78 -
DY 2.99 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.34 0.35 0.38 0.39 0.40 0.37 0.33 2.01%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 26/04/22 24/01/22 11/11/21 25/08/21 23/04/21 27/01/21 -
Price 0.65 0.70 0.725 0.745 0.745 0.785 0.61 -
P/RPS 2.53 3.87 4.60 14.21 3.73 1.57 4.47 -31.64%
P/EPS 18.30 69.70 129.03 -62.53 118.63 7.18 -35.94 -
EY 5.46 1.43 0.78 -1.60 0.84 13.93 -2.78 -
DY 3.08 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.39 0.38 0.41 0.33 0.00%

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