[GUOCO] YoY Cumulative Quarter 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- 441.45%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 88,076 36,080 58,251 63,540 61,599 67,181 70,439 3.79%
PBT 9,130 11,189 12,460 11,881 5,362 6,889 4,462 12.66%
Tax -2,807 -1,201 -1,248 -709 840 -2,168 -3,546 -3.81%
NP 6,323 9,988 11,212 11,172 6,202 4,721 916 37.94%
-
NP to SH 8,139 9,291 9,768 9,470 5,174 4,721 916 43.86%
-
Tax Rate 30.74% 10.73% 10.02% 5.97% -15.67% 31.47% 79.47% -
Total Cost 81,753 26,092 47,039 52,368 55,397 62,460 69,523 2.73%
-
Net Worth 763,720 842,205 810,677 779,092 797,075 746,904 718,707 1.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 763,720 842,205 810,677 779,092 797,075 746,904 718,707 1.01%
NOSH 672,644 668,417 669,041 671,631 699,189 704,626 704,615 -0.77%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.18% 27.68% 19.25% 17.58% 10.07% 7.03% 1.30% -
ROE 1.07% 1.10% 1.20% 1.22% 0.65% 0.63% 0.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.09 5.40 8.71 9.46 8.81 9.53 10.00 4.58%
EPS 1.21 1.39 1.46 1.41 0.74 0.67 0.13 44.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1354 1.26 1.2117 1.16 1.14 1.06 1.02 1.80%
Adjusted Per Share Value based on latest NOSH - 671,391
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.57 5.15 8.32 9.07 8.79 9.59 10.06 3.77%
EPS 1.16 1.33 1.39 1.35 0.74 0.67 0.13 43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0903 1.2024 1.1574 1.1123 1.1379 1.0663 1.0261 1.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.90 2.94 1.05 0.63 0.57 0.58 -
P/RPS 7.10 16.67 33.77 11.10 7.15 5.98 5.80 3.42%
P/EPS 76.86 64.75 201.37 74.47 85.14 85.07 446.15 -25.38%
EY 1.30 1.54 0.50 1.34 1.17 1.18 0.22 34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 2.43 0.91 0.55 0.54 0.57 6.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/01/10 06/02/09 29/01/08 31/01/07 23/02/06 28/01/05 17/02/04 -
Price 1.08 0.95 2.63 1.38 0.63 0.59 0.61 -
P/RPS 8.25 17.60 30.21 14.59 7.15 6.19 6.10 5.15%
P/EPS 89.26 68.35 180.14 97.87 85.14 88.06 469.23 -24.14%
EY 1.12 1.46 0.56 1.02 1.17 1.14 0.21 32.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 2.17 1.19 0.55 0.56 0.60 7.95%

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