[GUOCO] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
24-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 73.58%
YoY- -49.65%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 477,530 367,404 281,368 364,504 277,014 376,364 506,344 -0.97%
PBT 33,712 32,952 1,944 22,456 -46,512 -15,008 12,826 17.46%
Tax -12,108 -11,112 -9,268 -25,114 676 -9,052 -1,558 40.71%
NP 21,604 21,840 -7,324 -2,658 -45,836 -24,060 11,268 11.45%
-
NP to SH 20,162 20,204 -8,434 -5,636 -49,698 -27,740 4,050 30.65%
-
Tax Rate 35.92% 33.72% 476.75% 111.84% - - 12.15% -
Total Cost 455,926 345,564 288,692 367,162 322,850 400,424 495,076 -1.36%
-
Net Worth 1,334,534 1,313,299 1,286,102 1,223,468 1,255,221 1,301,643 1,319,328 0.19%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,334,534 1,313,299 1,286,102 1,223,468 1,255,221 1,301,643 1,319,328 0.19%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.52% 5.94% -2.60% -0.73% -16.55% -6.39% 2.23% -
ROE 1.51% 1.54% -0.66% -0.46% -3.96% -2.13% 0.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 71.29 54.85 42.00 54.41 41.35 56.18 75.59 -0.97%
EPS 3.02 3.02 -1.26 -0.84 -7.42 -4.14 0.60 30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9922 1.9605 1.9199 1.8264 1.8738 1.9431 1.9695 0.19%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 68.17 52.45 40.17 52.04 39.55 53.73 72.29 -0.97%
EPS 2.88 2.88 -1.20 -0.80 -7.10 -3.96 0.58 30.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9052 1.8749 1.8361 1.7467 1.792 1.8583 1.8835 0.19%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.71 0.66 0.72 0.61 0.70 0.77 1.13 -
P/RPS 1.00 1.20 1.71 1.12 1.69 1.37 1.49 -6.42%
P/EPS 23.59 21.88 -57.19 -72.50 -9.44 -18.59 186.90 -29.16%
EY 4.24 4.57 -1.75 -1.38 -10.60 -5.38 0.54 40.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.38 0.33 0.37 0.40 0.57 -7.36%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 05/02/24 13/02/23 24/01/22 27/01/21 09/01/20 23/01/19 25/01/18 -
Price 0.75 0.685 0.725 0.61 0.71 0.80 1.12 -
P/RPS 1.05 1.25 1.73 1.12 1.72 1.42 1.48 -5.55%
P/EPS 24.92 22.71 -57.58 -72.50 -9.57 -19.32 185.25 -28.40%
EY 4.01 4.40 -1.74 -1.38 -10.45 -5.18 0.54 39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.38 0.33 0.38 0.41 0.57 -6.53%

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