[GUOCO] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 24.29%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 120,127 145,984 130,964 146,280 199,791 92,255 439,149 -19.41%
PBT 44,526 63,465 64,998 15,857 36,957 10,725 30,169 6.69%
Tax -3,139 -1,569 1,754 -3,287 -3,106 -4,570 -4,541 -5.96%
NP 41,387 61,896 66,752 12,570 33,851 6,155 25,628 8.30%
-
NP to SH 39,551 48,200 50,763 12,598 33,851 6,155 25,628 7.49%
-
Tax Rate 7.05% 2.47% -2.70% 20.73% 8.40% 42.61% 15.05% -
Total Cost 78,740 84,088 64,212 133,710 165,940 86,100 413,521 -24.13%
-
Net Worth 843,489 670,432 801,740 752,445 745,091 719,028 712,299 2.85%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,388 13,408 13,943 7,032 5,061 2,819 4,888 18.26%
Div Payout % 33.85% 27.82% 27.47% 55.82% 14.95% 45.81% 19.07% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 843,489 670,432 801,740 752,445 745,091 719,028 712,299 2.85%
NOSH 669,436 670,432 697,165 703,220 702,916 704,929 698,333 -0.70%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 34.45% 42.40% 50.97% 8.59% 16.94% 6.67% 5.84% -
ROE 4.69% 7.19% 6.33% 1.67% 4.54% 0.86% 3.60% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 17.94 21.77 18.79 20.80 28.42 13.09 62.89 -18.84%
EPS 5.91 7.19 7.28 1.79 4.82 0.87 3.67 8.25%
DPS 2.00 2.00 2.00 1.00 0.72 0.40 0.70 19.10%
NAPS 1.26 1.00 1.15 1.07 1.06 1.02 1.02 3.58%
Adjusted Per Share Value based on latest NOSH - 703,220
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 17.15 20.84 18.70 20.88 28.52 13.17 62.69 -19.41%
EPS 5.65 6.88 7.25 1.80 4.83 0.88 3.66 7.49%
DPS 1.91 1.91 1.99 1.00 0.72 0.40 0.70 18.19%
NAPS 1.2042 0.9571 1.1446 1.0742 1.0637 1.0265 1.0169 2.85%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.35 3.20 0.77 0.59 0.50 0.54 0.78 -
P/RPS 7.52 14.70 4.10 2.84 1.76 4.13 1.24 35.00%
P/EPS 22.85 44.51 10.57 32.93 10.38 61.85 21.25 1.21%
EY 4.38 2.25 9.46 3.04 9.63 1.62 4.70 -1.16%
DY 1.48 0.62 2.60 1.69 1.44 0.74 0.90 8.63%
P/NAPS 1.07 3.20 0.67 0.55 0.47 0.53 0.76 5.86%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 17/08/07 18/08/06 17/08/05 23/08/04 20/08/03 27/08/02 -
Price 1.20 2.40 0.79 0.61 0.51 0.58 0.74 -
P/RPS 6.69 11.02 4.21 2.93 1.79 4.43 1.18 33.49%
P/EPS 20.31 33.38 10.85 34.05 10.59 66.43 20.16 0.12%
EY 4.92 3.00 9.22 2.94 9.44 1.51 4.96 -0.13%
DY 1.67 0.83 2.53 1.64 1.41 0.69 0.95 9.84%
P/NAPS 0.95 2.40 0.69 0.57 0.48 0.57 0.73 4.48%

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