[GUOCO] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 6.14%
YoY- 526.76%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 138,377 146,280 145,888 196,533 184,501 199,791 182,635 -16.87%
PBT 15,649 15,857 11,082 39,384 38,196 36,957 42,389 -48.50%
Tax -2,295 -3,287 -946 -1,728 -2,720 -3,106 -5,220 -42.15%
NP 13,354 12,570 10,136 37,656 35,476 33,851 37,169 -49.43%
-
NP to SH 13,095 12,598 10,136 37,656 35,476 33,851 37,169 -50.08%
-
Tax Rate 14.67% 20.73% 8.54% 4.39% 7.12% 8.40% 12.31% -
Total Cost 125,023 133,710 135,752 158,877 149,025 165,940 145,466 -9.59%
-
Net Worth 753,899 752,445 745,599 735,205 743,834 745,091 742,665 1.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 7,032 7,032 5,061 5,061 5,061 5,061 2,819 83.82%
Div Payout % 53.70% 55.82% 49.93% 13.44% 14.27% 14.95% 7.59% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 753,899 752,445 745,599 735,205 743,834 745,091 742,665 1.00%
NOSH 698,055 703,220 703,396 693,589 695,172 702,916 700,627 -0.24%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.65% 8.59% 6.95% 19.16% 19.23% 16.94% 20.35% -
ROE 1.74% 1.67% 1.36% 5.12% 4.77% 4.54% 5.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.82 20.80 20.74 28.34 26.54 28.42 26.07 -16.68%
EPS 1.88 1.79 1.44 5.43 5.10 4.82 5.31 -49.92%
DPS 1.00 1.00 0.72 0.72 0.73 0.72 0.40 84.09%
NAPS 1.08 1.07 1.06 1.06 1.07 1.06 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 693,589
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.76 20.88 20.83 28.06 26.34 28.52 26.07 -16.85%
EPS 1.87 1.80 1.45 5.38 5.06 4.83 5.31 -50.09%
DPS 1.00 1.00 0.72 0.72 0.72 0.72 0.40 84.09%
NAPS 1.0763 1.0742 1.0644 1.0496 1.0619 1.0637 1.0603 1.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.59 0.54 0.57 0.53 0.50 0.62 -
P/RPS 3.13 2.84 2.60 2.01 2.00 1.76 2.38 20.01%
P/EPS 33.05 32.93 37.47 10.50 10.39 10.38 11.69 99.81%
EY 3.03 3.04 2.67 9.52 9.63 9.63 8.56 -49.92%
DY 1.61 1.69 1.33 1.26 1.37 1.44 0.65 82.96%
P/NAPS 0.57 0.55 0.51 0.54 0.50 0.47 0.58 -1.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 27/05/04 -
Price 0.62 0.61 0.55 0.59 0.57 0.51 0.54 -
P/RPS 3.13 2.93 2.65 2.08 2.15 1.79 2.07 31.70%
P/EPS 33.05 34.05 38.17 10.87 11.17 10.59 10.18 119.09%
EY 3.03 2.94 2.62 9.20 8.95 9.44 9.82 -54.30%
DY 1.61 1.64 1.31 1.22 1.28 1.41 0.75 66.33%
P/NAPS 0.57 0.57 0.52 0.56 0.53 0.48 0.51 7.68%

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