[GUOCO] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 751.32%
YoY- -75.98%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 182,635 108,764 99,373 92,255 143,640 371,143 430,795 -43.53%
PBT 42,389 9,203 15,830 10,725 4,779 39,977 30,368 24.87%
Tax -5,220 -3,195 -5,361 -4,570 -5,724 -7,462 -4,901 4.28%
NP 37,169 6,008 10,469 6,155 -945 32,515 25,467 28.63%
-
NP to SH 37,169 6,008 10,469 6,155 -945 32,515 25,467 28.63%
-
Tax Rate 12.31% 34.72% 33.87% 42.61% 119.77% 18.67% 16.14% -
Total Cost 145,466 102,756 88,904 86,100 144,585 338,628 405,328 -49.46%
-
Net Worth 742,665 669,375 664,700 719,028 878,700 709,276 707,541 3.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,819 2,819 2,819 2,819 4,888 4,888 4,888 -30.69%
Div Payout % 7.59% 46.93% 26.93% 45.81% 0.00% 15.03% 19.19% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 742,665 669,375 664,700 719,028 878,700 709,276 707,541 3.27%
NOSH 700,627 656,250 651,666 704,929 870,000 702,253 700,535 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.35% 5.52% 10.54% 6.67% -0.66% 8.76% 5.91% -
ROE 5.00% 0.90% 1.57% 0.86% -0.11% 4.58% 3.60% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.07 16.57 15.25 13.09 16.51 52.85 61.50 -43.54%
EPS 5.31 0.92 1.61 0.87 -0.11 4.63 3.64 28.59%
DPS 0.40 0.43 0.43 0.40 0.56 0.70 0.70 -31.11%
NAPS 1.06 1.02 1.02 1.02 1.01 1.01 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 704,929
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.07 15.53 14.19 13.17 20.51 52.99 61.50 -43.54%
EPS 5.31 0.86 1.49 0.88 -0.13 4.64 3.64 28.59%
DPS 0.40 0.40 0.40 0.40 0.70 0.70 0.70 -31.11%
NAPS 1.0603 0.9556 0.949 1.0265 1.2545 1.0126 1.0101 3.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.58 0.56 0.54 0.50 0.53 0.58 -
P/RPS 2.38 3.50 3.67 4.13 3.03 1.00 0.94 85.66%
P/EPS 11.69 63.35 34.86 61.85 -460.32 11.45 15.95 -18.69%
EY 8.56 1.58 2.87 1.62 -0.22 8.74 6.27 23.04%
DY 0.65 0.74 0.77 0.74 1.12 1.32 1.21 -33.89%
P/NAPS 0.58 0.57 0.55 0.53 0.50 0.52 0.57 1.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 17/02/04 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 -
Price 0.54 0.61 0.61 0.58 0.50 0.58 0.56 -
P/RPS 2.07 3.68 4.00 4.43 3.03 1.10 0.91 72.87%
P/EPS 10.18 66.63 37.97 66.43 -460.32 12.53 15.40 -24.09%
EY 9.82 1.50 2.63 1.51 -0.22 7.98 6.49 31.76%
DY 0.75 0.70 0.71 0.69 1.12 1.21 1.25 -28.84%
P/NAPS 0.51 0.60 0.60 0.57 0.50 0.57 0.55 -4.90%

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