[GUOCO] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -96.52%
YoY- 300.0%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 363,728 193,268 311,064 630,424 214,104 283,224 114,004 21.31%
PBT 21,000 -36,300 20 21,376 6,768 98,564 17,784 2.80%
Tax 16,476 -504 108 -10,256 -2,224 -8,708 -3,772 -
NP 37,476 -36,804 128 11,120 4,544 89,856 14,012 17.79%
-
NP to SH 34,208 -39,988 -4,664 4,240 1,060 85,328 11,120 20.57%
-
Tax Rate -78.46% - -540.00% 47.98% 32.86% 8.83% 21.21% -
Total Cost 326,252 230,072 310,936 619,304 209,560 193,368 99,992 21.76%
-
Net Worth 1,234,856 1,284,092 1,344,248 1,332,391 1,210,652 1,145,085 940,632 4.63%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,234,856 1,284,092 1,344,248 1,332,391 1,210,652 1,145,085 940,632 4.63%
NOSH 700,458 700,458 700,458 700,458 662,500 670,817 661,904 0.94%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.30% -19.04% 0.04% 1.76% 2.12% 31.73% 12.29% -
ROE 2.77% -3.11% -0.35% 0.32% 0.09% 7.45% 1.18% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 54.30 28.85 46.44 94.11 32.32 42.22 17.22 21.07%
EPS 5.12 -5.96 -0.68 0.64 0.16 12.72 1.68 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8434 1.9169 2.0067 1.989 1.8274 1.707 1.4211 4.42%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 51.93 27.59 44.41 90.00 30.57 40.43 16.28 21.30%
EPS 4.88 -5.71 -0.67 0.61 0.15 12.18 1.59 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7629 1.8332 1.9191 1.9022 1.7284 1.6348 1.3429 4.63%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.475 0.66 0.81 1.15 1.21 1.16 1.81 -
P/RPS 0.87 2.29 1.74 1.22 3.74 2.75 10.51 -33.95%
P/EPS 9.30 -11.06 -116.34 181.69 756.25 9.12 107.74 -33.49%
EY 10.75 -9.04 -0.86 0.55 0.13 10.97 0.93 50.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.40 0.58 0.66 0.68 1.27 -23.21%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 06/11/20 30/10/19 23/11/18 26/10/17 17/11/16 11/11/15 14/10/14 -
Price 0.44 0.665 0.80 1.20 1.18 1.38 1.52 -
P/RPS 0.81 2.30 1.72 1.28 3.65 3.27 8.83 -32.81%
P/EPS 8.62 -11.14 -114.90 189.59 737.50 10.85 90.48 -32.39%
EY 11.61 -8.98 -0.87 0.53 0.14 9.22 1.11 47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.40 0.60 0.65 0.81 1.07 -22.03%

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