[GUOCO] YoY Annualized Quarter 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- 17.09%
YoY- 415.39%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 116,502 127,080 123,198 134,362 140,878 107,860 243,872 -11.57%
PBT 24,920 23,762 10,724 13,778 8,924 11,968 -7,648 -
Tax -2,496 -1,418 1,680 -4,336 -7,092 -9,842 7,648 -
NP 22,424 22,344 12,404 9,442 1,832 2,126 0 -
-
NP to SH 19,536 18,940 10,348 9,442 1,832 2,126 -11,648 -
-
Tax Rate 10.02% 5.97% -15.67% 31.47% 79.47% 82.24% - -
Total Cost 94,078 104,736 110,794 124,920 139,046 105,734 243,872 -14.67%
-
Net Worth 810,677 779,092 797,075 746,904 718,707 715,753 680,636 2.95%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 810,677 779,092 797,075 746,904 718,707 715,753 680,636 2.95%
NOSH 669,041 671,631 699,189 704,626 704,615 708,666 701,686 -0.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.25% 17.58% 10.07% 7.03% 1.30% 1.97% 0.00% -
ROE 2.41% 2.43% 1.30% 1.26% 0.25% 0.30% -1.71% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 17.41 18.92 17.62 19.07 19.99 15.22 34.76 -10.87%
EPS 2.92 2.82 1.48 1.34 0.26 0.30 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2117 1.16 1.14 1.06 1.02 1.01 0.97 3.77%
Adjusted Per Share Value based on latest NOSH - 693,589
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.63 18.14 17.59 19.18 20.11 15.40 34.82 -11.58%
EPS 2.79 2.70 1.48 1.35 0.26 0.30 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1574 1.1123 1.1379 1.0663 1.0261 1.0218 0.9717 2.95%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.94 1.05 0.63 0.57 0.58 0.53 0.59 -
P/RPS 16.88 5.55 3.58 2.99 2.90 3.48 1.70 46.58%
P/EPS 100.68 37.23 42.57 42.54 223.08 176.67 -35.54 -
EY 0.99 2.69 2.35 2.35 0.45 0.57 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.91 0.55 0.54 0.57 0.52 0.61 25.89%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/01/08 31/01/07 23/02/06 28/01/05 17/02/04 19/02/03 05/02/02 -
Price 2.63 1.38 0.63 0.59 0.61 0.58 0.60 -
P/RPS 15.10 7.29 3.58 3.09 3.05 3.81 1.73 43.46%
P/EPS 90.07 48.94 42.57 44.03 234.62 193.33 -36.14 -
EY 1.11 2.04 2.35 2.27 0.43 0.52 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.19 0.55 0.56 0.60 0.57 0.62 23.20%

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