[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 45.14%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 73,108 120,127 107,476 116,502 145,416 145,984 136,338 -33.92%
PBT 18,512 46,216 21,532 24,920 21,936 63,466 30,284 -27.90%
Tax -3,324 -3,139 -3,532 -2,496 -5,172 -1,569 -2,486 21.30%
NP 15,188 43,077 18,000 22,424 16,764 61,897 27,797 -33.09%
-
NP to SH 13,672 41,243 16,318 19,536 13,460 49,489 24,686 -32.48%
-
Tax Rate 17.96% 6.79% 16.40% 10.02% 23.58% 2.47% 8.21% -
Total Cost 57,920 77,050 89,476 94,078 128,652 84,087 108,541 -34.13%
-
Net Worth 848,602 843,606 813,258 810,677 819,579 811,405 784,874 5.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 13,390 - - - 13,411 - -
Div Payout % - 32.47% - - - 27.10% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 848,602 843,606 813,258 810,677 819,579 811,405 784,874 5.32%
NOSH 670,196 669,529 668,797 669,041 673,000 670,582 670,833 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.77% 35.86% 16.75% 19.25% 11.53% 42.40% 20.39% -
ROE 1.61% 4.89% 2.01% 2.41% 1.64% 6.10% 3.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.91 17.94 16.07 17.41 21.61 21.77 20.32 -33.86%
EPS 2.04 6.16 2.44 2.92 2.00 7.38 3.68 -32.44%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2662 1.26 1.216 1.2117 1.2178 1.21 1.17 5.39%
Adjusted Per Share Value based on latest NOSH - 666,875
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.44 17.15 15.34 16.63 20.76 20.84 19.46 -33.90%
EPS 1.95 5.89 2.33 2.79 1.92 7.07 3.52 -32.47%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.2115 1.2044 1.161 1.1574 1.1701 1.1584 1.1205 5.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.23 1.35 1.74 2.94 3.00 3.20 1.68 -
P/RPS 11.28 7.52 10.83 16.88 13.88 14.70 8.27 22.92%
P/EPS 60.29 21.92 71.31 100.68 150.00 43.36 45.65 20.31%
EY 1.66 4.56 1.40 0.99 0.67 2.31 2.19 -16.82%
DY 0.00 1.48 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.97 1.07 1.43 2.43 2.46 2.64 1.44 -23.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 15/10/08 20/08/08 18/04/08 29/01/08 18/10/07 17/08/07 25/04/07 -
Price 1.04 1.20 1.60 2.63 3.08 2.40 1.74 -
P/RPS 9.53 6.69 9.96 15.10 14.25 11.02 8.56 7.39%
P/EPS 50.98 19.48 65.57 90.07 154.00 32.52 47.28 5.13%
EY 1.96 5.13 1.53 1.11 0.65 3.08 2.11 -4.78%
DY 0.00 1.67 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 0.82 0.95 1.32 2.17 2.53 1.98 1.49 -32.77%

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