[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.76%
YoY- -11.6%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 127,080 96,336 130,964 128,400 123,198 88,672 146,280 -8.93%
PBT 23,762 8,508 64,998 12,397 10,724 13,420 15,857 30.85%
Tax -1,418 368 1,754 414 1,680 -2,220 -1,337 3.98%
NP 22,344 8,876 66,752 12,812 12,404 11,200 14,520 33.18%
-
NP to SH 18,940 6,996 50,763 9,958 10,348 10,052 12,598 31.13%
-
Tax Rate 5.97% -4.33% -2.70% -3.34% -15.67% 16.54% 8.43% -
Total Cost 104,736 87,460 64,212 115,588 110,794 77,472 131,760 -14.15%
-
Net Worth 779,092 780,323 801,888 753,880 797,075 753,899 748,881 2.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 13,945 - - - 6,998 -
Div Payout % - - 27.47% - - - 55.56% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 779,092 780,323 801,888 753,880 797,075 753,899 748,881 2.66%
NOSH 671,631 672,692 697,293 698,037 699,189 698,055 699,888 -2.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.58% 9.21% 50.97% 9.98% 10.07% 12.63% 9.93% -
ROE 2.43% 0.90% 6.33% 1.32% 1.30% 1.33% 1.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.92 14.32 18.78 18.39 17.62 12.70 20.90 -6.40%
EPS 2.82 1.04 7.28 1.43 1.48 1.44 1.80 34.78%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.16 1.16 1.15 1.08 1.14 1.08 1.07 5.51%
Adjusted Per Share Value based on latest NOSH - 695,454
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.14 13.75 18.70 18.33 17.59 12.66 20.88 -8.92%
EPS 2.70 1.00 7.25 1.42 1.48 1.44 1.80 30.94%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.00 -
NAPS 1.1123 1.114 1.1448 1.0763 1.1379 1.0763 1.0691 2.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.05 0.78 0.77 0.70 0.63 0.62 0.59 -
P/RPS 5.55 5.45 4.10 3.81 3.58 4.88 2.82 56.85%
P/EPS 37.23 75.00 10.58 49.07 42.57 43.06 32.78 8.83%
EY 2.69 1.33 9.45 2.04 2.35 2.32 3.05 -8.01%
DY 0.00 0.00 2.60 0.00 0.00 0.00 1.69 -
P/NAPS 0.91 0.67 0.67 0.65 0.55 0.57 0.55 39.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 31/01/07 18/10/06 18/08/06 25/04/06 23/02/06 25/10/05 17/08/05 -
Price 1.38 0.78 0.79 0.70 0.63 0.62 0.61 -
P/RPS 7.29 5.45 4.21 3.81 3.58 4.88 2.92 83.72%
P/EPS 48.94 75.00 10.85 49.07 42.57 43.06 33.89 27.67%
EY 2.04 1.33 9.22 2.04 2.35 2.32 2.95 -21.74%
DY 0.00 0.00 2.53 0.00 0.00 0.00 1.64 -
P/NAPS 1.19 0.67 0.69 0.65 0.55 0.57 0.57 63.12%

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