[GUOCO] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -8.93%
YoY- 449.98%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 145,984 130,964 146,280 199,791 92,255 439,149 330,712 -12.73%
PBT 63,465 64,998 15,857 36,957 10,725 30,169 11,356 33.19%
Tax -1,569 1,754 -3,287 -3,106 -4,570 -4,541 -3,754 -13.52%
NP 61,896 66,752 12,570 33,851 6,155 25,628 7,602 41.81%
-
NP to SH 48,200 50,763 12,598 33,851 6,155 25,628 7,602 36.02%
-
Tax Rate 2.47% -2.70% 20.73% 8.40% 42.61% 15.05% 33.06% -
Total Cost 84,088 64,212 133,710 165,940 86,100 413,521 323,110 -20.08%
-
Net Worth 670,432 801,740 752,445 745,091 719,028 712,299 683,163 -0.31%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,408 13,943 7,032 5,061 2,819 4,888 - -
Div Payout % 27.82% 27.47% 55.82% 14.95% 45.81% 19.07% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 670,432 801,740 752,445 745,091 719,028 712,299 683,163 -0.31%
NOSH 670,432 697,165 703,220 702,916 704,929 698,333 697,105 -0.64%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 42.40% 50.97% 8.59% 16.94% 6.67% 5.84% 2.30% -
ROE 7.19% 6.33% 1.67% 4.54% 0.86% 3.60% 1.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.77 18.79 20.80 28.42 13.09 62.89 47.44 -12.16%
EPS 7.19 7.28 1.79 4.82 0.87 3.67 1.09 36.92%
DPS 2.00 2.00 1.00 0.72 0.40 0.70 0.00 -
NAPS 1.00 1.15 1.07 1.06 1.02 1.02 0.98 0.33%
Adjusted Per Share Value based on latest NOSH - 702,916
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.84 18.70 20.88 28.52 13.17 62.69 47.21 -12.73%
EPS 6.88 7.25 1.80 4.83 0.88 3.66 1.09 35.92%
DPS 1.91 1.99 1.00 0.72 0.40 0.70 0.00 -
NAPS 0.9571 1.1446 1.0742 1.0637 1.0265 1.0169 0.9753 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.20 0.77 0.59 0.50 0.54 0.78 0.69 -
P/RPS 14.70 4.10 2.84 1.76 4.13 1.24 1.45 47.08%
P/EPS 44.51 10.57 32.93 10.38 61.85 21.25 63.27 -5.69%
EY 2.25 9.46 3.04 9.63 1.62 4.70 1.58 6.06%
DY 0.62 2.60 1.69 1.44 0.74 0.90 0.00 -
P/NAPS 3.20 0.67 0.55 0.47 0.53 0.76 0.70 28.81%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 18/08/06 17/08/05 23/08/04 20/08/03 27/08/02 28/08/01 -
Price 2.40 0.79 0.61 0.51 0.58 0.74 0.77 -
P/RPS 11.02 4.21 2.93 1.79 4.43 1.18 1.62 37.63%
P/EPS 33.38 10.85 34.05 10.59 66.43 20.16 70.61 -11.73%
EY 3.00 9.22 2.94 9.44 1.51 4.96 1.42 13.26%
DY 0.83 2.53 1.64 1.41 0.69 0.95 0.00 -
P/NAPS 2.40 0.69 0.57 0.48 0.57 0.73 0.79 20.33%

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