[GUOCO] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -22.02%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 124,337 140,695 158,254 145,984 136,918 132,905 132,880 -4.32%
PBT 56,901 64,044 66,822 63,465 78,413 71,517 63,770 -7.31%
Tax -2,354 -2,109 -2,954 -1,569 -422 205 2,401 -
NP 54,547 61,935 63,868 61,896 77,991 71,722 66,171 -12.07%
-
NP to SH 41,923 48,497 49,816 48,200 61,809 55,059 49,999 -11.07%
-
Tax Rate 4.14% 3.29% 4.42% 2.47% 0.54% -0.29% -3.77% -
Total Cost 69,790 78,760 94,386 84,088 58,927 61,183 66,709 3.05%
-
Net Worth 812,090 808,052 819,579 670,432 783,899 778,813 780,323 2.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 13,408 13,408 13,408 13,408 13,943 13,943 13,943 -2.57%
Div Payout % 31.98% 27.65% 26.92% 27.82% 22.56% 25.32% 27.89% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 812,090 808,052 819,579 670,432 783,899 778,813 780,323 2.69%
NOSH 667,837 666,875 673,000 670,432 669,999 671,391 672,692 -0.48%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 43.87% 44.02% 40.36% 42.40% 56.96% 53.96% 49.80% -
ROE 5.16% 6.00% 6.08% 7.19% 7.88% 7.07% 6.41% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.62 21.10 23.51 21.77 20.44 19.80 19.75 -3.84%
EPS 6.28 7.27 7.40 7.19 9.23 8.20 7.43 -10.59%
DPS 2.00 2.00 2.00 2.00 2.08 2.08 2.07 -2.26%
NAPS 1.216 1.2117 1.2178 1.00 1.17 1.16 1.16 3.19%
Adjusted Per Share Value based on latest NOSH - 670,432
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.75 20.09 22.59 20.84 19.55 18.97 18.97 -4.33%
EPS 5.99 6.92 7.11 6.88 8.82 7.86 7.14 -11.03%
DPS 1.91 1.91 1.91 1.91 1.99 1.99 1.99 -2.69%
NAPS 1.1594 1.1536 1.1701 0.9571 1.1191 1.1119 1.114 2.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.74 2.94 3.00 3.20 1.68 1.05 0.78 -
P/RPS 9.35 13.94 12.76 14.70 8.22 5.30 3.95 77.52%
P/EPS 27.72 40.43 40.53 44.51 18.21 12.80 10.49 91.02%
EY 3.61 2.47 2.47 2.25 5.49 7.81 9.53 -47.61%
DY 1.15 0.68 0.67 0.62 1.24 1.98 2.66 -42.79%
P/NAPS 1.43 2.43 2.46 3.20 1.44 0.91 0.67 65.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 18/04/08 29/01/08 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 -
Price 1.60 2.63 3.08 2.40 1.74 1.38 0.78 -
P/RPS 8.59 12.47 13.10 11.02 8.51 6.97 3.95 67.77%
P/EPS 25.49 36.16 41.61 33.38 18.86 16.83 10.49 80.64%
EY 3.92 2.77 2.40 3.00 5.30 5.94 9.53 -44.66%
DY 1.25 0.76 0.65 0.83 1.20 1.50 2.66 -39.52%
P/NAPS 1.32 2.17 2.53 2.40 1.49 1.19 0.67 57.09%

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