[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 30.34%
YoY- 147.89%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 116,502 145,416 145,984 136,338 127,080 96,336 130,964 -7.48%
PBT 24,920 21,936 63,466 30,284 23,762 8,508 64,998 -47.13%
Tax -2,496 -5,172 -1,569 -2,486 -1,418 368 1,754 -
NP 22,424 16,764 61,897 27,797 22,344 8,876 66,752 -51.57%
-
NP to SH 19,536 13,460 49,489 24,686 18,940 6,996 50,763 -46.99%
-
Tax Rate 10.02% 23.58% 2.47% 8.21% 5.97% -4.33% -2.70% -
Total Cost 94,078 128,652 84,087 108,541 104,736 87,460 64,212 28.90%
-
Net Worth 810,677 819,579 811,405 784,874 779,092 780,323 801,888 0.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 13,411 - - - 13,945 -
Div Payout % - - 27.10% - - - 27.47% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 810,677 819,579 811,405 784,874 779,092 780,323 801,888 0.72%
NOSH 669,041 673,000 670,582 670,833 671,631 672,692 697,293 -2.71%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.25% 11.53% 42.40% 20.39% 17.58% 9.21% 50.97% -
ROE 2.41% 1.64% 6.10% 3.15% 2.43% 0.90% 6.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.41 21.61 21.77 20.32 18.92 14.32 18.78 -4.91%
EPS 2.92 2.00 7.38 3.68 2.82 1.04 7.28 -45.52%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.2117 1.2178 1.21 1.17 1.16 1.16 1.15 3.53%
Adjusted Per Share Value based on latest NOSH - 669,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.63 20.76 20.84 19.46 18.14 13.75 18.70 -7.50%
EPS 2.79 1.92 7.07 3.52 2.70 1.00 7.25 -47.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.99 -
NAPS 1.1574 1.1701 1.1584 1.1205 1.1123 1.114 1.1448 0.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.94 3.00 3.20 1.68 1.05 0.78 0.77 -
P/RPS 16.88 13.88 14.70 8.27 5.55 5.45 4.10 156.21%
P/EPS 100.68 150.00 43.36 45.65 37.23 75.00 10.58 347.22%
EY 0.99 0.67 2.31 2.19 2.69 1.33 9.45 -77.68%
DY 0.00 0.00 0.62 0.00 0.00 0.00 2.60 -
P/NAPS 2.43 2.46 2.64 1.44 0.91 0.67 0.67 135.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/01/08 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 18/08/06 -
Price 2.63 3.08 2.40 1.74 1.38 0.78 0.79 -
P/RPS 15.10 14.25 11.02 8.56 7.29 5.45 4.21 133.76%
P/EPS 90.07 154.00 32.52 47.28 48.94 75.00 10.85 308.40%
EY 1.11 0.65 3.08 2.11 2.04 1.33 9.22 -75.52%
DY 0.00 0.00 0.83 0.00 0.00 0.00 2.53 -
P/NAPS 2.17 2.53 1.98 1.49 1.19 0.67 0.69 114.20%

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