[GUOCO] QoQ TTM Result on 31-Dec-2024 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
24-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 4.95%
YoY- 57.63%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 390,842 374,923 433,741 466,016 489,412 446,677 430,023 -6.14%
PBT 66,809 61,595 65,084 47,506 56,446 61,303 56,066 12.33%
Tax -10,516 -8,291 -9,272 -14,457 -17,689 -19,266 -17,191 -27.83%
NP 56,293 53,304 55,812 33,049 38,757 42,037 38,875 27.85%
-
NP to SH 54,516 51,944 54,411 28,811 34,585 37,821 34,606 35.20%
-
Tax Rate 15.74% 13.46% 14.25% 30.43% 31.34% 31.43% 30.66% -
Total Cost 334,549 321,619 377,929 432,967 450,655 404,640 391,148 -9.85%
-
Net Worth 1,380,475 1,381,158 1,378,880 1,337,482 1,334,534 1,342,640 1,337,817 2.10%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 13,397 13,397 13,397 13,397 13,397 13,397 13,397 0.00%
Div Payout % 24.58% 25.79% 24.62% 46.50% 38.74% 35.42% 38.71% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 1,380,475 1,381,158 1,378,880 1,337,482 1,334,534 1,342,640 1,337,817 2.10%
NOSH 672,222 700,458 700,458 700,458 700,458 700,458 700,458 -2.69%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 14.40% 14.22% 12.87% 7.09% 7.92% 9.41% 9.04% -
ROE 3.95% 3.76% 3.95% 2.15% 2.59% 2.82% 2.59% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 58.14 55.97 64.75 69.57 73.06 66.68 64.19 -6.35%
EPS 8.11 7.75 8.12 4.30 5.16 5.65 5.17 34.82%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.0536 2.0618 2.0584 1.9966 1.9922 2.0043 1.9971 1.86%
Adjusted Per Share Value based on latest NOSH - 672,222
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 58.14 55.77 64.52 69.32 72.81 66.45 63.97 -6.14%
EPS 8.11 7.73 8.09 4.29 5.14 5.63 5.15 35.16%
DPS 2.00 1.99 1.99 1.99 1.99 1.99 1.99 0.33%
NAPS 2.0536 2.0546 2.0512 1.9896 1.9853 1.9973 1.9901 2.10%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.665 0.73 0.765 0.78 0.71 0.73 0.635 -
P/RPS 1.14 1.30 1.18 1.12 0.97 1.09 0.99 9.81%
P/EPS 8.20 9.41 9.42 18.14 13.75 12.93 12.29 -23.55%
EY 12.20 10.62 10.62 5.51 7.27 7.73 8.14 30.80%
DY 3.01 2.74 2.61 2.56 2.82 2.74 3.15 -2.97%
P/NAPS 0.32 0.35 0.37 0.39 0.36 0.36 0.32 0.00%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 24/01/25 12/11/24 16/08/24 13/05/24 05/02/24 14/11/23 18/08/23 -
Price 0.665 0.695 0.74 0.765 0.75 0.73 0.69 -
P/RPS 1.14 1.24 1.14 1.10 1.03 1.09 1.07 4.29%
P/EPS 8.20 8.96 9.11 17.79 14.53 12.93 13.36 -27.67%
EY 12.20 11.16 10.98 5.62 6.88 7.73 7.49 38.23%
DY 3.01 2.88 2.70 2.61 2.67 2.74 2.90 2.50%
P/NAPS 0.32 0.34 0.36 0.38 0.38 0.36 0.35 -5.77%

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