[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 17.09%
YoY- 415.39%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 88,672 146,280 144,510 134,362 120,284 199,791 216,381 -44.79%
PBT 13,420 15,857 17,609 13,778 14,252 36,957 52,109 -59.48%
Tax -2,220 -1,337 -6,344 -4,336 -6,188 -3,106 -9,224 -61.27%
NP 11,200 14,520 11,265 9,442 8,064 33,851 42,885 -59.10%
-
NP to SH 10,052 12,598 11,265 9,442 8,064 33,851 42,885 -61.95%
-
Tax Rate 16.54% 8.43% 36.03% 31.47% 43.42% 8.40% 17.70% -
Total Cost 77,472 131,760 133,245 124,920 112,220 165,940 173,496 -41.55%
-
Net Worth 753,899 748,881 740,160 746,904 743,834 742,899 742,785 0.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 6,998 - - - 5,046 - -
Div Payout % - 55.56% - - - 14.91% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 753,899 748,881 740,160 746,904 743,834 742,899 742,785 0.99%
NOSH 698,055 699,888 698,264 704,626 695,172 700,848 700,740 -0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.63% 9.93% 7.80% 7.03% 6.70% 16.94% 19.82% -
ROE 1.33% 1.68% 1.52% 1.26% 1.08% 4.56% 5.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.70 20.90 20.70 19.07 17.30 28.51 30.88 -44.66%
EPS 1.44 1.80 1.61 1.34 1.16 4.83 6.12 -61.85%
DPS 0.00 1.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 1.08 1.07 1.06 1.06 1.07 1.06 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 693,589
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.66 20.88 20.63 19.18 17.17 28.52 30.89 -44.79%
EPS 1.44 1.80 1.61 1.35 1.15 4.83 6.12 -61.85%
DPS 0.00 1.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 1.0763 1.0691 1.0567 1.0663 1.0619 1.0606 1.0604 0.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.59 0.54 0.57 0.53 0.50 0.62 -
P/RPS 4.88 2.82 2.61 2.99 3.06 1.75 2.01 80.54%
P/EPS 43.06 32.78 33.47 42.54 45.69 10.35 10.13 162.17%
EY 2.32 3.05 2.99 2.35 2.19 9.66 9.87 -61.87%
DY 0.00 1.69 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.57 0.55 0.51 0.54 0.50 0.47 0.58 -1.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 27/05/04 -
Price 0.62 0.61 0.55 0.59 0.57 0.51 0.54 -
P/RPS 4.88 2.92 2.66 3.09 3.29 1.79 1.75 97.99%
P/EPS 43.06 33.89 34.09 44.03 49.14 10.56 8.82 187.50%
EY 2.32 2.95 2.93 2.27 2.04 9.47 11.33 -65.22%
DY 0.00 1.64 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 0.57 0.57 0.52 0.56 0.53 0.48 0.51 7.68%

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