[GUOCO] YoY Cumulative 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- 47.16%
YoY- -49.65%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 238,765 183,702 140,684 182,252 138,507 188,182 253,172 -0.97%
PBT 16,856 16,476 972 11,228 -23,256 -7,504 6,413 17.46%
Tax -6,054 -5,556 -4,634 -12,557 338 -4,526 -779 40.71%
NP 10,802 10,920 -3,662 -1,329 -22,918 -12,030 5,634 11.45%
-
NP to SH 10,081 10,102 -4,217 -2,818 -24,849 -13,870 2,025 30.65%
-
Tax Rate 35.92% 33.72% 476.75% 111.84% - - 12.15% -
Total Cost 227,963 172,782 144,346 183,581 161,425 200,212 247,538 -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 0.76% 0.77% -0.33% -0.23% -1.98% -1.07% 0.15% -
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 35.64 27.42 21.00 27.21 20.68 28.09 37.79 -0.97%
EPS 1.51 1.51 -0.63 -0.42 -3.71 -2.07 0.30 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 34.09 26.23 20.08 26.02 19.77 26.87 36.14 -0.96%
EPS 1.44 1.44 -0.60 -0.40 -3.55 -1.98 0.29 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 1.99 2.41 3.43 2.24 3.39 2.74 2.99 -6.55%
P/EPS 47.18 43.77 -114.37 -145.01 -18.87 -37.19 373.81 -29.16%
EY 2.12 2.28 -0.87 -0.69 -5.30 -2.69 0.27 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 2.10 2.50 3.45 2.24 3.43 2.85 2.96 -5.55%
P/EPS 49.84 45.42 -115.17 -145.01 -19.14 -38.64 370.50 -28.40%
EY 2.01 2.20 -0.87 -0.69 -5.22 -2.59 0.27 39.71%
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