[GUOCO] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
11-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 4.8%
YoY- 238.87%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 158,254 132,880 138,377 184,501 99,373 430,795 298,969 -10.05%
PBT 66,822 63,770 15,649 38,196 15,830 30,368 3,111 66.68%
Tax -2,954 2,401 -2,295 -2,720 -5,361 -4,901 -3,491 -2.74%
NP 63,868 66,171 13,354 35,476 10,469 25,467 -380 -
-
NP to SH 49,816 49,999 13,095 35,476 10,469 25,467 -380 -
-
Tax Rate 4.42% -3.77% 14.67% 7.12% 33.87% 16.14% 112.21% -
Total Cost 94,386 66,709 125,023 149,025 88,904 405,328 299,349 -17.49%
-
Net Worth 819,579 780,323 753,899 743,834 664,700 707,541 682,733 3.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,408 13,943 7,032 5,061 2,819 4,888 - -
Div Payout % 26.92% 27.89% 53.70% 14.27% 26.93% 19.19% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 819,579 780,323 753,899 743,834 664,700 707,541 682,733 3.09%
NOSH 673,000 672,692 698,055 695,172 651,666 700,535 696,666 -0.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 40.36% 49.80% 9.65% 19.23% 10.54% 5.91% -0.13% -
ROE 6.08% 6.41% 1.74% 4.77% 1.57% 3.60% -0.06% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.51 19.75 19.82 26.54 15.25 61.50 42.91 -9.53%
EPS 7.40 7.43 1.88 5.10 1.61 3.64 -0.05 -
DPS 2.00 2.07 1.00 0.73 0.43 0.70 0.00 -
NAPS 1.2178 1.16 1.08 1.07 1.02 1.01 0.98 3.68%
Adjusted Per Share Value based on latest NOSH - 695,172
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.59 18.97 19.76 26.34 14.19 61.50 42.68 -10.05%
EPS 7.11 7.14 1.87 5.06 1.49 3.64 -0.05 -
DPS 1.91 1.99 1.00 0.72 0.40 0.70 0.00 -
NAPS 1.1701 1.114 1.0763 1.0619 0.949 1.0101 0.9747 3.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.00 0.78 0.62 0.53 0.56 0.58 0.52 -
P/RPS 12.76 3.95 3.13 2.00 3.67 0.94 1.21 48.05%
P/EPS 40.53 10.49 33.05 10.39 34.86 15.95 -953.33 -
EY 2.47 9.53 3.03 9.63 2.87 6.27 -0.10 -
DY 0.67 2.66 1.61 1.37 0.77 1.21 0.00 -
P/NAPS 2.46 0.67 0.57 0.50 0.55 0.57 0.53 29.13%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 18/10/07 18/10/06 25/10/05 11/01/05 17/11/03 19/11/02 12/11/01 -
Price 3.08 0.78 0.62 0.57 0.61 0.56 0.54 -
P/RPS 13.10 3.95 3.13 2.15 4.00 0.91 1.26 47.70%
P/EPS 41.61 10.49 33.05 11.17 37.97 15.40 -990.00 -
EY 2.40 9.53 3.03 8.95 2.63 6.49 -0.10 -
DY 0.65 2.66 1.61 1.28 0.71 1.25 0.00 -
P/NAPS 2.53 0.67 0.57 0.53 0.60 0.55 0.55 28.94%

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