[GUOCO] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -51.63%
YoY- -69.44%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 650,787 422,788 414,360 309,479 285,614 315,077 195,563 22.16%
PBT 175,626 10,537 -18,818 80,858 135,354 139,972 112,233 7.74%
Tax -59,975 -44,447 -9,736 -8,049 -8,890 -21,276 81,024 -
NP 115,651 -33,910 -28,554 72,809 126,464 118,696 193,257 -8.19%
-
NP to SH 74,618 -54,357 -32,525 37,222 121,809 114,040 188,866 -14.32%
-
Tax Rate 34.15% 421.82% - 9.95% 6.57% 15.20% -72.19% -
Total Cost 535,136 456,698 442,914 236,670 159,150 196,381 2,306 147.68%
-
Net Worth 1,300,906 1,226,282 1,292,667 1,344,449 1,332,058 1,153,609 1,122,413 2.48%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 13,397 - - - 13,397 12,634 13,394 0.00%
Div Payout % 17.95% - - - 11.00% 11.08% 7.09% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,300,906 1,226,282 1,292,667 1,344,449 1,332,058 1,153,609 1,122,413 2.48%
NOSH 700,458 700,458 700,458 700,458 700,458 631,734 669,737 0.74%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.77% -8.02% -6.89% 23.53% 44.28% 37.67% 98.82% -
ROE 5.74% -4.43% -2.52% 2.77% 9.14% 9.89% 16.83% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 97.15 63.11 61.86 46.20 42.64 49.87 29.20 22.16%
EPS 11.14 -8.11 -4.86 5.56 18.18 17.02 13.73 -3.42%
DPS 2.00 0.00 0.00 0.00 2.00 2.00 2.00 0.00%
NAPS 1.942 1.8306 1.9297 2.007 1.9885 1.8261 1.6759 2.48%
Adjusted Per Share Value based on latest NOSH - 700,458
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 92.91 60.36 59.16 44.18 40.78 44.98 27.92 22.16%
EPS 10.65 -7.76 -4.64 5.31 17.39 16.28 26.96 -14.32%
DPS 1.91 0.00 0.00 0.00 1.91 1.80 1.91 0.00%
NAPS 1.8572 1.7507 1.8455 1.9194 1.9017 1.6469 1.6024 2.48%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.77 0.51 0.73 0.88 1.21 1.25 1.27 -
P/RPS 0.79 0.81 1.18 1.90 2.84 2.51 4.35 -24.72%
P/EPS 6.91 -6.29 -15.03 15.84 6.65 6.92 4.50 7.40%
EY 14.47 -15.91 -6.65 6.31 15.03 14.44 22.20 -6.87%
DY 2.60 0.00 0.00 0.00 1.65 1.60 1.57 8.76%
P/NAPS 0.40 0.28 0.38 0.44 0.61 0.68 0.76 -10.13%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 19/08/20 16/08/19 23/08/18 24/08/17 25/08/16 25/08/15 -
Price 0.745 0.50 0.69 0.91 1.17 1.21 1.03 -
P/RPS 0.77 0.79 1.12 1.97 2.74 2.43 3.53 -22.39%
P/EPS 6.69 -6.16 -14.21 16.38 6.43 6.70 3.65 10.61%
EY 14.95 -16.23 -7.04 6.11 15.54 14.92 27.38 -9.58%
DY 2.68 0.00 0.00 0.00 1.71 1.65 1.94 5.52%
P/NAPS 0.38 0.27 0.36 0.45 0.59 0.66 0.61 -7.57%

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