[GUOCO] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -0.34%
YoY- -65.34%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 132,880 130,964 134,197 140,698 138,377 146,280 145,888 -6.03%
PBT 63,770 64,998 11,948 14,330 15,649 15,857 11,082 220.77%
Tax 2,401 1,754 1,782 -279 -2,295 -3,287 -946 -
NP 66,171 66,752 13,730 14,051 13,354 12,570 10,136 248.90%
-
NP to SH 49,999 50,763 11,618 13,051 13,095 12,598 10,136 189.49%
-
Tax Rate -3.77% -2.70% -14.91% 1.95% 14.67% 20.73% 8.54% -
Total Cost 66,709 64,212 120,467 126,647 125,023 133,710 135,752 -37.70%
-
Net Worth 780,323 801,740 751,090 798,299 753,899 752,445 745,599 3.07%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 13,943 13,943 7,032 7,032 7,032 7,032 5,061 96.40%
Div Payout % 27.89% 27.47% 60.53% 53.88% 53.70% 55.82% 49.93% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 780,323 801,740 751,090 798,299 753,899 752,445 745,599 3.07%
NOSH 672,692 697,165 695,454 700,263 698,055 703,220 703,396 -2.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 49.80% 50.97% 10.23% 9.99% 9.65% 8.59% 6.95% -
ROE 6.41% 6.33% 1.55% 1.63% 1.74% 1.67% 1.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.75 18.79 19.30 20.09 19.82 20.80 20.74 -3.20%
EPS 7.43 7.28 1.67 1.86 1.88 1.79 1.44 198.29%
DPS 2.07 2.00 1.00 1.00 1.00 1.00 0.72 102.05%
NAPS 1.16 1.15 1.08 1.14 1.08 1.07 1.06 6.18%
Adjusted Per Share Value based on latest NOSH - 700,263
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.97 18.70 19.16 20.09 19.76 20.88 20.83 -6.03%
EPS 7.14 7.25 1.66 1.86 1.87 1.80 1.45 189.15%
DPS 1.99 1.99 1.00 1.00 1.00 1.00 0.72 96.82%
NAPS 1.114 1.1446 1.0723 1.1397 1.0763 1.0742 1.0644 3.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.77 0.70 0.63 0.62 0.59 0.54 -
P/RPS 3.95 4.10 3.63 3.14 3.13 2.84 2.60 32.12%
P/EPS 10.49 10.57 41.90 33.80 33.05 32.93 37.47 -57.17%
EY 9.53 9.46 2.39 2.96 3.03 3.04 2.67 133.37%
DY 2.66 2.60 1.43 1.59 1.61 1.69 1.33 58.67%
P/NAPS 0.67 0.67 0.65 0.55 0.57 0.55 0.51 19.93%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 18/08/06 25/04/06 23/02/06 25/10/05 17/08/05 22/04/05 -
Price 0.78 0.79 0.70 0.63 0.62 0.61 0.55 -
P/RPS 3.95 4.21 3.63 3.14 3.13 2.93 2.65 30.45%
P/EPS 10.49 10.85 41.90 33.80 33.05 34.05 38.17 -57.69%
EY 9.53 9.22 2.39 2.96 3.03 2.94 2.62 136.33%
DY 2.66 2.53 1.43 1.59 1.61 1.64 1.31 60.28%
P/NAPS 0.67 0.69 0.65 0.55 0.57 0.57 0.52 18.38%

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