[GUOCO] YoY Annualized Quarter 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- 2.94%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 72,160 116,502 127,080 123,198 134,362 140,878 107,860 -6.47%
PBT 22,378 24,920 23,762 10,724 13,778 8,924 11,968 10.98%
Tax -2,402 -2,496 -1,418 1,680 -4,336 -7,092 -9,842 -20.93%
NP 19,976 22,424 22,344 12,404 9,442 1,832 2,126 45.21%
-
NP to SH 18,582 19,536 18,940 10,348 9,442 1,832 2,126 43.47%
-
Tax Rate 10.73% 10.02% 5.97% -15.67% 31.47% 79.47% 82.24% -
Total Cost 52,184 94,078 104,736 110,794 124,920 139,046 105,734 -11.09%
-
Net Worth 842,205 810,677 779,092 797,075 746,904 718,707 715,753 2.74%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 842,205 810,677 779,092 797,075 746,904 718,707 715,753 2.74%
NOSH 668,417 669,041 671,631 699,189 704,626 704,615 708,666 -0.96%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 27.68% 19.25% 17.58% 10.07% 7.03% 1.30% 1.97% -
ROE 2.21% 2.41% 2.43% 1.30% 1.26% 0.25% 0.30% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.80 17.41 18.92 17.62 19.07 19.99 15.22 -5.55%
EPS 2.78 2.92 2.82 1.48 1.34 0.26 0.30 44.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.2117 1.16 1.14 1.06 1.02 1.01 3.75%
Adjusted Per Share Value based on latest NOSH - 700,263
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.30 16.63 18.14 17.59 19.18 20.11 15.40 -6.47%
EPS 2.65 2.79 2.70 1.48 1.35 0.26 0.30 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2024 1.1574 1.1123 1.1379 1.0663 1.0261 1.0218 2.74%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.90 2.94 1.05 0.63 0.57 0.58 0.53 -
P/RPS 8.34 16.88 5.55 3.58 2.99 2.90 3.48 15.66%
P/EPS 32.37 100.68 37.23 42.57 42.54 223.08 176.67 -24.61%
EY 3.09 0.99 2.69 2.35 2.35 0.45 0.57 32.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 2.43 0.91 0.55 0.54 0.57 0.52 5.32%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 06/02/09 29/01/08 31/01/07 23/02/06 28/01/05 17/02/04 19/02/03 -
Price 0.95 2.63 1.38 0.63 0.59 0.61 0.58 -
P/RPS 8.80 15.10 7.29 3.58 3.09 3.05 3.81 14.95%
P/EPS 34.17 90.07 48.94 42.57 44.03 234.62 193.33 -25.06%
EY 2.93 1.11 2.04 2.35 2.27 0.43 0.52 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.17 1.19 0.55 0.56 0.60 0.57 4.67%

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