[GUOCO] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 100.47%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 107,476 116,502 145,416 145,984 136,338 127,080 96,336 7.56%
PBT 21,532 24,920 21,936 63,466 30,284 23,762 8,508 85.60%
Tax -3,532 -2,496 -5,172 -1,569 -2,486 -1,418 368 -
NP 18,000 22,424 16,764 61,897 27,797 22,344 8,876 60.14%
-
NP to SH 16,318 19,536 13,460 49,489 24,686 18,940 6,996 75.78%
-
Tax Rate 16.40% 10.02% 23.58% 2.47% 8.21% 5.97% -4.33% -
Total Cost 89,476 94,078 128,652 84,087 108,541 104,736 87,460 1.52%
-
Net Worth 813,258 810,677 819,579 811,405 784,874 779,092 780,323 2.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 13,411 - - - -
Div Payout % - - - 27.10% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 813,258 810,677 819,579 811,405 784,874 779,092 780,323 2.79%
NOSH 668,797 669,041 673,000 670,582 670,833 671,631 672,692 -0.38%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.75% 19.25% 11.53% 42.40% 20.39% 17.58% 9.21% -
ROE 2.01% 2.41% 1.64% 6.10% 3.15% 2.43% 0.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.07 17.41 21.61 21.77 20.32 18.92 14.32 7.98%
EPS 2.44 2.92 2.00 7.38 3.68 2.82 1.04 76.47%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.216 1.2117 1.2178 1.21 1.17 1.16 1.16 3.19%
Adjusted Per Share Value based on latest NOSH - 670,432
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.34 16.63 20.76 20.84 19.46 18.14 13.75 7.56%
EPS 2.33 2.79 1.92 7.07 3.52 2.70 1.00 75.66%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 1.161 1.1574 1.1701 1.1584 1.1205 1.1123 1.114 2.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.74 2.94 3.00 3.20 1.68 1.05 0.78 -
P/RPS 10.83 16.88 13.88 14.70 8.27 5.55 5.45 57.99%
P/EPS 71.31 100.68 150.00 43.36 45.65 37.23 75.00 -3.30%
EY 1.40 0.99 0.67 2.31 2.19 2.69 1.33 3.47%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 1.43 2.43 2.46 2.64 1.44 0.91 0.67 65.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 18/04/08 29/01/08 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 -
Price 1.60 2.63 3.08 2.40 1.74 1.38 0.78 -
P/RPS 9.96 15.10 14.25 11.02 8.56 7.29 5.45 49.42%
P/EPS 65.57 90.07 154.00 32.52 47.28 48.94 75.00 -8.56%
EY 1.53 1.11 0.65 3.08 2.11 2.04 1.33 9.77%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 1.32 2.17 2.53 1.98 1.49 1.19 0.67 57.09%

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