[GUOCO] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 17.14%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 127,080 123,198 134,362 140,878 107,860 243,872 303,052 -13.47%
PBT 23,762 10,724 13,778 8,924 11,968 -7,648 15,678 7.17%
Tax -1,418 1,680 -4,336 -7,092 -9,842 7,648 -5,882 -21.10%
NP 22,344 12,404 9,442 1,832 2,126 0 9,796 14.72%
-
NP to SH 18,940 10,348 9,442 1,832 2,126 -11,648 9,796 11.60%
-
Tax Rate 5.97% -15.67% 31.47% 79.47% 82.24% - 37.52% -
Total Cost 104,736 110,794 124,920 139,046 105,734 243,872 293,256 -15.76%
-
Net Worth 779,092 797,075 746,904 718,707 715,753 680,636 685,720 2.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 779,092 797,075 746,904 718,707 715,753 680,636 685,720 2.14%
NOSH 671,631 699,189 704,626 704,615 708,666 701,686 699,714 -0.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.58% 10.07% 7.03% 1.30% 1.97% 0.00% 3.23% -
ROE 2.43% 1.30% 1.26% 0.25% 0.30% -1.71% 1.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.92 17.62 19.07 19.99 15.22 34.76 43.31 -12.88%
EPS 2.82 1.48 1.34 0.26 0.30 -1.66 1.40 12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.06 1.02 1.01 0.97 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 656,250
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.14 17.59 19.18 20.11 15.40 34.82 43.26 -13.47%
EPS 2.70 1.48 1.35 0.26 0.30 -1.66 1.40 11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1123 1.1379 1.0663 1.0261 1.0218 0.9717 0.979 2.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 0.63 0.57 0.58 0.53 0.59 0.66 -
P/RPS 5.55 3.58 2.99 2.90 3.48 1.70 1.52 24.07%
P/EPS 37.23 42.57 42.54 223.08 176.67 -35.54 47.14 -3.85%
EY 2.69 2.35 2.35 0.45 0.57 -2.81 2.12 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.55 0.54 0.57 0.52 0.61 0.67 5.23%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/01/07 23/02/06 28/01/05 17/02/04 19/02/03 05/02/02 08/02/01 -
Price 1.38 0.63 0.59 0.61 0.58 0.60 0.63 -
P/RPS 7.29 3.58 3.09 3.05 3.81 1.73 1.45 30.86%
P/EPS 48.94 42.57 44.03 234.62 193.33 -36.14 45.00 1.40%
EY 2.04 2.35 2.27 0.43 0.52 -2.77 2.22 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.55 0.56 0.60 0.57 0.62 0.64 10.88%

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