[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
22-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 19.31%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 123,198 88,672 146,280 144,510 134,362 120,284 199,791 -27.48%
PBT 10,724 13,420 15,857 17,609 13,778 14,252 36,957 -56.07%
Tax 1,680 -2,220 -1,337 -6,344 -4,336 -6,188 -3,106 -
NP 12,404 11,200 14,520 11,265 9,442 8,064 33,851 -48.69%
-
NP to SH 10,348 10,052 12,598 11,265 9,442 8,064 33,851 -54.52%
-
Tax Rate -15.67% 16.54% 8.43% 36.03% 31.47% 43.42% 8.40% -
Total Cost 110,794 77,472 131,760 133,245 124,920 112,220 165,940 -23.55%
-
Net Worth 797,075 753,899 748,881 740,160 746,904 743,834 742,899 4.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 6,998 - - - 5,046 -
Div Payout % - - 55.56% - - - 14.91% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 797,075 753,899 748,881 740,160 746,904 743,834 742,899 4.79%
NOSH 699,189 698,055 699,888 698,264 704,626 695,172 700,848 -0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.07% 12.63% 9.93% 7.80% 7.03% 6.70% 16.94% -
ROE 1.30% 1.33% 1.68% 1.52% 1.26% 1.08% 4.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.62 12.70 20.90 20.70 19.07 17.30 28.51 -27.38%
EPS 1.48 1.44 1.80 1.61 1.34 1.16 4.83 -54.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.72 -
NAPS 1.14 1.08 1.07 1.06 1.06 1.07 1.06 4.95%
Adjusted Per Share Value based on latest NOSH - 703,396
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.59 12.66 20.88 20.63 19.18 17.17 28.52 -27.47%
EPS 1.48 1.44 1.80 1.61 1.35 1.15 4.83 -54.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.72 -
NAPS 1.1379 1.0763 1.0691 1.0567 1.0663 1.0619 1.0606 4.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.62 0.59 0.54 0.57 0.53 0.50 -
P/RPS 3.58 4.88 2.82 2.61 2.99 3.06 1.75 60.93%
P/EPS 42.57 43.06 32.78 33.47 42.54 45.69 10.35 156.04%
EY 2.35 2.32 3.05 2.99 2.35 2.19 9.66 -60.92%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.44 -
P/NAPS 0.55 0.57 0.55 0.51 0.54 0.50 0.47 11.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 -
Price 0.63 0.62 0.61 0.55 0.59 0.57 0.51 -
P/RPS 3.58 4.88 2.92 2.66 3.09 3.29 1.79 58.53%
P/EPS 42.57 43.06 33.89 34.09 44.03 49.14 10.56 152.65%
EY 2.35 2.32 2.95 2.93 2.27 2.04 9.47 -60.41%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.41 -
P/NAPS 0.55 0.57 0.57 0.52 0.56 0.53 0.48 9.47%

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