[GUOCO] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -39.43%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 34,664 34,701 39,431 22,168 37,897 41,202 37,110 -4.45%
PBT 55,700 3,936 2,007 3,355 2,650 6,318 3,326 557.95%
Tax 1,443 -529 1,395 -555 1,471 -2,590 -621 -
NP 57,143 3,407 3,402 2,800 4,121 3,728 2,705 668.46%
-
NP to SH 43,294 2,295 2,661 2,513 4,149 3,728 2,705 538.33%
-
Tax Rate -2.59% 13.44% -69.51% 16.54% -55.51% 40.99% 18.67% -
Total Cost -22,479 31,294 36,029 19,368 33,776 37,474 34,405 -
-
Net Worth 801,740 751,090 798,299 753,899 752,445 745,599 735,205 5.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,943 - - - 7,032 - - -
Div Payout % 32.21% - - - 169.49% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 801,740 751,090 798,299 753,899 752,445 745,599 735,205 5.96%
NOSH 697,165 695,454 700,263 698,055 703,220 703,396 693,589 0.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 164.85% 9.82% 8.63% 12.63% 10.87% 9.05% 7.29% -
ROE 5.40% 0.31% 0.33% 0.33% 0.55% 0.50% 0.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.97 4.99 5.63 3.18 5.39 5.86 5.35 -4.80%
EPS 6.21 0.33 0.38 0.36 0.59 0.53 0.39 536.14%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.15 1.08 1.14 1.08 1.07 1.06 1.06 5.59%
Adjusted Per Share Value based on latest NOSH - 698,055
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.95 4.95 5.63 3.16 5.41 5.88 5.30 -4.46%
EPS 6.18 0.33 0.38 0.36 0.59 0.53 0.39 534.08%
DPS 1.99 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1446 1.0723 1.1397 1.0763 1.0742 1.0644 1.0496 5.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.70 0.63 0.62 0.59 0.54 0.57 -
P/RPS 15.49 14.03 11.19 19.52 10.95 9.22 10.65 28.45%
P/EPS 12.40 212.12 165.79 172.22 100.00 101.89 146.15 -80.77%
EY 8.06 0.47 0.60 0.58 1.00 0.98 0.68 422.21%
DY 2.60 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.67 0.65 0.55 0.57 0.55 0.51 0.54 15.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/04/06 23/02/06 25/10/05 17/08/05 22/04/05 28/01/05 -
Price 0.79 0.70 0.63 0.62 0.61 0.55 0.59 -
P/RPS 15.89 14.03 11.19 19.52 11.32 9.39 11.03 27.64%
P/EPS 12.72 212.12 165.79 172.22 103.39 103.77 151.28 -80.89%
EY 7.86 0.47 0.60 0.58 0.97 0.96 0.66 423.86%
DY 2.53 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.69 0.65 0.55 0.57 0.57 0.52 0.56 14.97%

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