[GUOCO] QoQ TTM 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- -89.59%
YoY- -93.96%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 201,073 280,913 397,363 453,674 389,694 285,614 230,218 -8.62%
PBT 70,160 75,499 102,024 28,659 139,006 135,354 227,476 -54.31%
Tax -99 -2,690 -6,403 -9,505 -10,898 -8,890 -15,670 -96.57%
NP 70,061 72,809 95,621 19,154 128,108 126,464 211,806 -52.13%
-
NP to SH 34,996 37,222 60,107 12,758 122,604 121,809 206,251 -69.31%
-
Tax Rate 0.14% 3.56% 6.28% 33.17% 7.84% 6.57% 6.89% -
Total Cost 131,012 208,104 301,742 434,520 261,586 159,150 18,412 269.50%
-
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 13,397 13,397 13,397 12,662 -
Div Payout % - - 22.29% 105.01% 10.93% 11.00% 6.14% -
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 700,458 700,458 700,458 700,458 700,458 700,458 669,880 3.01%
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 34.84% 25.92% 24.06% 4.22% 32.87% 44.28% 92.00% -
ROE 2.60% 2.77% 4.41% 0.97% 9.20% 9.14% 15.51% -
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 30.02 41.93 59.32 67.72 58.17 42.64 34.37 -8.61%
EPS 5.22 5.56 8.97 1.90 18.30 18.18 30.79 -69.33%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 1.89 -
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 28.71 40.10 56.73 64.77 55.63 40.78 32.87 -8.61%
EPS 5.00 5.31 8.58 1.82 17.50 17.39 29.45 -69.30%
DPS 0.00 0.00 1.91 1.91 1.91 1.91 1.81 -
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 2.70 2.10 1.67 1.67 1.98 2.84 4.07 -23.91%
P/EPS 15.50 15.84 11.03 59.33 6.28 6.65 4.55 126.23%
EY 6.45 6.31 9.06 1.69 15.92 15.03 21.99 -55.82%
DY 0.00 0.00 2.02 1.77 1.74 1.65 1.35 -
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 2.67 2.17 1.60 1.65 2.06 2.74 3.81 -21.08%
P/EPS 15.31 16.38 10.59 58.81 6.56 6.43 4.25 134.81%
EY 6.53 6.11 9.45 1.70 15.25 15.54 23.50 -57.38%
DY 0.00 0.00 2.11 1.79 1.67 1.71 1.44 -
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