[GUOCO] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 10.12%
YoY- 321.88%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 158,254 145,984 136,918 132,905 132,880 130,964 134,197 11.60%
PBT 66,822 63,465 78,413 71,517 63,770 64,998 11,948 214.74%
Tax -2,954 -1,569 -422 205 2,401 1,754 1,782 -
NP 63,868 61,896 77,991 71,722 66,171 66,752 13,730 178.39%
-
NP to SH 49,816 48,200 61,809 55,059 49,999 50,763 11,618 163.69%
-
Tax Rate 4.42% 2.47% 0.54% -0.29% -3.77% -2.70% -14.91% -
Total Cost 94,386 84,088 58,927 61,183 66,709 64,212 120,467 -14.99%
-
Net Worth 819,579 670,432 783,899 778,813 780,323 801,740 751,090 5.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,408 13,408 13,943 13,943 13,943 13,943 7,032 53.70%
Div Payout % 26.92% 27.82% 22.56% 25.32% 27.89% 27.47% 60.53% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 819,579 670,432 783,899 778,813 780,323 801,740 751,090 5.98%
NOSH 673,000 670,432 669,999 671,391 672,692 697,165 695,454 -2.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 40.36% 42.40% 56.96% 53.96% 49.80% 50.97% 10.23% -
ROE 6.08% 7.19% 7.88% 7.07% 6.41% 6.33% 1.55% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.51 21.77 20.44 19.80 19.75 18.79 19.30 14.04%
EPS 7.40 7.19 9.23 8.20 7.43 7.28 1.67 169.53%
DPS 2.00 2.00 2.08 2.08 2.07 2.00 1.00 58.67%
NAPS 1.2178 1.00 1.17 1.16 1.16 1.15 1.08 8.32%
Adjusted Per Share Value based on latest NOSH - 671,391
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.59 20.84 19.55 18.97 18.97 18.70 19.16 11.59%
EPS 7.11 6.88 8.82 7.86 7.14 7.25 1.66 163.50%
DPS 1.91 1.91 1.99 1.99 1.99 1.99 1.00 53.88%
NAPS 1.1701 0.9571 1.1191 1.1119 1.114 1.1446 1.0723 5.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 3.20 1.68 1.05 0.78 0.77 0.70 -
P/RPS 12.76 14.70 8.22 5.30 3.95 4.10 3.63 131.00%
P/EPS 40.53 44.51 18.21 12.80 10.49 10.57 41.90 -2.18%
EY 2.47 2.25 5.49 7.81 9.53 9.46 2.39 2.21%
DY 0.67 0.62 1.24 1.98 2.66 2.60 1.43 -39.64%
P/NAPS 2.46 3.20 1.44 0.91 0.67 0.67 0.65 142.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 -
Price 3.08 2.40 1.74 1.38 0.78 0.79 0.70 -
P/RPS 13.10 11.02 8.51 6.97 3.95 4.21 3.63 135.09%
P/EPS 41.61 33.38 18.86 16.83 10.49 10.85 41.90 -0.46%
EY 2.40 3.00 5.30 5.94 9.53 9.22 2.39 0.27%
DY 0.65 0.83 1.20 1.50 2.66 2.53 1.43 -40.85%
P/NAPS 2.53 2.40 1.49 1.19 0.67 0.69 0.65 147.23%

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