[GUOCO] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 27.68%
YoY- 1142.15%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 99,373 92,255 143,640 371,143 430,795 439,149 484,442 -65.18%
PBT 15,830 10,725 4,779 39,977 30,368 30,169 36,035 -42.18%
Tax -5,361 -4,570 -5,724 -7,462 -4,901 -4,541 -5,663 -3.58%
NP 10,469 6,155 -945 32,515 25,467 25,628 30,372 -50.80%
-
NP to SH 10,469 6,155 -945 32,515 25,467 25,628 30,372 -50.80%
-
Tax Rate 33.87% 42.61% 119.77% 18.67% 16.14% 15.05% 15.72% -
Total Cost 88,904 86,100 144,585 338,628 405,328 413,521 454,070 -66.24%
-
Net Worth 664,700 719,028 878,700 709,276 707,541 712,299 714,361 -4.68%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,819 2,819 4,888 4,888 4,888 4,888 - -
Div Payout % 26.93% 45.81% 0.00% 15.03% 19.19% 19.07% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 664,700 719,028 878,700 709,276 707,541 712,299 714,361 -4.68%
NOSH 651,666 704,929 870,000 702,253 700,535 698,333 700,354 -4.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.54% 6.67% -0.66% 8.76% 5.91% 5.84% 6.27% -
ROE 1.57% 0.86% -0.11% 4.58% 3.60% 3.60% 4.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.25 13.09 16.51 52.85 61.50 62.89 69.17 -63.47%
EPS 1.61 0.87 -0.11 4.63 3.64 3.67 4.34 -48.34%
DPS 0.43 0.40 0.56 0.70 0.70 0.70 0.00 -
NAPS 1.02 1.02 1.01 1.01 1.01 1.02 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 702,253
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.19 13.17 20.51 52.99 61.50 62.69 69.16 -65.17%
EPS 1.49 0.88 -0.13 4.64 3.64 3.66 4.34 -50.93%
DPS 0.40 0.40 0.70 0.70 0.70 0.70 0.00 -
NAPS 0.949 1.0265 1.2545 1.0126 1.0101 1.0169 1.0198 -4.67%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.56 0.54 0.50 0.53 0.58 0.78 0.77 -
P/RPS 3.67 4.13 3.03 1.00 0.94 1.24 1.11 121.77%
P/EPS 34.86 61.85 -460.32 11.45 15.95 21.25 17.76 56.70%
EY 2.87 1.62 -0.22 8.74 6.27 4.70 5.63 -36.15%
DY 0.77 0.74 1.12 1.32 1.21 0.90 0.00 -
P/NAPS 0.55 0.53 0.50 0.52 0.57 0.76 0.75 -18.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 27/08/02 07/05/02 -
Price 0.61 0.58 0.50 0.58 0.56 0.74 0.87 -
P/RPS 4.00 4.43 3.03 1.10 0.91 1.18 1.26 115.85%
P/EPS 37.97 66.43 -460.32 12.53 15.40 20.16 20.06 52.95%
EY 2.63 1.51 -0.22 7.98 6.49 4.96 4.98 -34.63%
DY 0.71 0.69 1.12 1.21 1.25 0.95 0.00 -
P/NAPS 0.60 0.57 0.50 0.57 0.55 0.73 0.85 -20.70%

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