[GUOCO] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 24.29%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 134,197 140,698 138,377 146,280 145,888 196,533 184,501 -19.13%
PBT 11,948 14,330 15,649 15,857 11,082 39,384 38,196 -53.95%
Tax 1,782 -279 -2,295 -3,287 -946 -1,728 -2,720 -
NP 13,730 14,051 13,354 12,570 10,136 37,656 35,476 -46.92%
-
NP to SH 11,618 13,051 13,095 12,598 10,136 37,656 35,476 -52.52%
-
Tax Rate -14.91% 1.95% 14.67% 20.73% 8.54% 4.39% 7.12% -
Total Cost 120,467 126,647 125,023 133,710 135,752 158,877 149,025 -13.23%
-
Net Worth 751,090 798,299 753,899 752,445 745,599 735,205 743,834 0.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,032 7,032 7,032 7,032 5,061 5,061 5,061 24.54%
Div Payout % 60.53% 53.88% 53.70% 55.82% 49.93% 13.44% 14.27% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 751,090 798,299 753,899 752,445 745,599 735,205 743,834 0.64%
NOSH 695,454 700,263 698,055 703,220 703,396 693,589 695,172 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.23% 9.99% 9.65% 8.59% 6.95% 19.16% 19.23% -
ROE 1.55% 1.63% 1.74% 1.67% 1.36% 5.12% 4.77% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.30 20.09 19.82 20.80 20.74 28.34 26.54 -19.14%
EPS 1.67 1.86 1.88 1.79 1.44 5.43 5.10 -52.52%
DPS 1.00 1.00 1.00 1.00 0.72 0.72 0.73 23.36%
NAPS 1.08 1.14 1.08 1.07 1.06 1.06 1.07 0.62%
Adjusted Per Share Value based on latest NOSH - 703,220
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.16 20.09 19.76 20.88 20.83 28.06 26.34 -19.13%
EPS 1.66 1.86 1.87 1.80 1.45 5.38 5.06 -52.46%
DPS 1.00 1.00 1.00 1.00 0.72 0.72 0.72 24.50%
NAPS 1.0723 1.1397 1.0763 1.0742 1.0644 1.0496 1.0619 0.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.70 0.63 0.62 0.59 0.54 0.57 0.53 -
P/RPS 3.63 3.14 3.13 2.84 2.60 2.01 2.00 48.84%
P/EPS 41.90 33.80 33.05 32.93 37.47 10.50 10.39 153.57%
EY 2.39 2.96 3.03 3.04 2.67 9.52 9.63 -60.54%
DY 1.43 1.59 1.61 1.69 1.33 1.26 1.37 2.90%
P/NAPS 0.65 0.55 0.57 0.55 0.51 0.54 0.50 19.13%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/04/06 23/02/06 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 -
Price 0.70 0.63 0.62 0.61 0.55 0.59 0.57 -
P/RPS 3.63 3.14 3.13 2.93 2.65 2.08 2.15 41.83%
P/EPS 41.90 33.80 33.05 34.05 38.17 10.87 11.17 141.61%
EY 2.39 2.96 3.03 2.94 2.62 9.20 8.95 -58.56%
DY 1.43 1.59 1.61 1.64 1.31 1.22 1.28 7.67%
P/NAPS 0.65 0.55 0.57 0.57 0.52 0.56 0.53 14.58%

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