[GUOCO] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -95.96%
YoY- -30.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 43,730 38,714 39,456 24,084 34,664 34,701 39,431 7.16%
PBT 40,752 10,832 9,754 2,127 55,700 3,936 2,007 648.39%
Tax 296 -1,156 -801 92 1,443 -529 1,395 -64.52%
NP 41,048 9,676 8,953 2,219 57,143 3,407 3,402 428.46%
-
NP to SH 29,685 9,045 7,721 1,749 43,294 2,295 2,661 401.47%
-
Tax Rate -0.73% 10.67% 8.21% -4.33% -2.59% 13.44% -69.51% -
Total Cost 2,682 29,038 30,503 21,865 -22,479 31,294 36,029 -82.38%
-
Net Worth 670,432 783,899 778,813 780,323 801,740 751,090 798,299 -11.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,408 - - - 13,943 - - -
Div Payout % 45.17% - - - 32.21% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 670,432 783,899 778,813 780,323 801,740 751,090 798,299 -11.01%
NOSH 670,432 669,999 671,391 672,692 697,165 695,454 700,263 -2.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 93.87% 24.99% 22.69% 9.21% 164.85% 9.82% 8.63% -
ROE 4.43% 1.15% 0.99% 0.22% 5.40% 0.31% 0.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.52 5.78 5.88 3.58 4.97 4.99 5.63 10.30%
EPS 4.43 1.35 1.15 0.26 6.21 0.33 0.38 416.45%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.17 1.16 1.16 1.15 1.08 1.14 -8.38%
Adjusted Per Share Value based on latest NOSH - 672,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.24 5.53 5.63 3.44 4.95 4.95 5.63 7.11%
EPS 4.24 1.29 1.10 0.25 6.18 0.33 0.38 401.54%
DPS 1.91 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 0.9571 1.1191 1.1119 1.114 1.1446 1.0723 1.1397 -11.01%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.20 1.68 1.05 0.78 0.77 0.70 0.63 -
P/RPS 49.06 29.07 17.87 21.79 15.49 14.03 11.19 168.60%
P/EPS 72.27 124.44 91.30 300.00 12.40 212.12 165.79 -42.59%
EY 1.38 0.80 1.10 0.33 8.06 0.47 0.60 74.50%
DY 0.62 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 3.20 1.44 0.91 0.67 0.67 0.65 0.55 224.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 23/02/06 -
Price 2.40 1.74 1.38 0.78 0.79 0.70 0.63 -
P/RPS 36.79 30.11 23.48 21.79 15.89 14.03 11.19 121.58%
P/EPS 54.20 128.89 120.00 300.00 12.72 212.12 165.79 -52.64%
EY 1.84 0.78 0.83 0.33 7.86 0.47 0.60 111.51%
DY 0.83 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 2.40 1.49 1.19 0.67 0.69 0.65 0.55 167.75%

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