[GUOCO] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 3.95%
YoY- -63.09%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 102,050 158,254 132,880 138,377 184,501 99,373 430,795 -21.32%
PBT 43,670 66,822 63,770 15,649 38,196 15,830 30,368 6.23%
Tax -2,677 -2,954 2,401 -2,295 -2,720 -5,361 -4,901 -9.57%
NP 40,993 63,868 66,171 13,354 35,476 10,469 25,467 8.24%
-
NP to SH 39,604 49,816 49,999 13,095 35,476 10,469 25,467 7.62%
-
Tax Rate 6.13% 4.42% -3.77% 14.67% 7.12% 33.87% 16.14% -
Total Cost 61,057 94,386 66,709 125,023 149,025 88,904 405,328 -27.03%
-
Net Worth 848,602 819,579 780,323 753,899 743,834 664,700 707,541 3.07%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 13,388 13,408 13,943 7,032 5,061 2,819 4,888 18.26%
Div Payout % 33.81% 26.92% 27.89% 53.70% 14.27% 26.93% 19.19% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 848,602 819,579 780,323 753,899 743,834 664,700 707,541 3.07%
NOSH 670,196 673,000 672,692 698,055 695,172 651,666 700,535 -0.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 40.17% 40.36% 49.80% 9.65% 19.23% 10.54% 5.91% -
ROE 4.67% 6.08% 6.41% 1.74% 4.77% 1.57% 3.60% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.23 23.51 19.75 19.82 26.54 15.25 61.50 -20.73%
EPS 5.91 7.40 7.43 1.88 5.10 1.61 3.64 8.40%
DPS 2.00 2.00 2.07 1.00 0.73 0.43 0.70 19.10%
NAPS 1.2662 1.2178 1.16 1.08 1.07 1.02 1.01 3.83%
Adjusted Per Share Value based on latest NOSH - 698,055
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.57 22.59 18.97 19.76 26.34 14.19 61.50 -21.32%
EPS 5.65 7.11 7.14 1.87 5.06 1.49 3.64 7.59%
DPS 1.91 1.91 1.99 1.00 0.72 0.40 0.70 18.19%
NAPS 1.2115 1.1701 1.114 1.0763 1.0619 0.949 1.0101 3.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.23 3.00 0.78 0.62 0.53 0.56 0.58 -
P/RPS 8.08 12.76 3.95 3.13 2.00 3.67 0.94 43.07%
P/EPS 20.81 40.53 10.49 33.05 10.39 34.86 15.95 4.52%
EY 4.80 2.47 9.53 3.03 9.63 2.87 6.27 -4.35%
DY 1.63 0.67 2.66 1.61 1.37 0.77 1.21 5.08%
P/NAPS 0.97 2.46 0.67 0.57 0.50 0.55 0.57 9.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 15/10/08 18/10/07 18/10/06 25/10/05 11/01/05 17/11/03 19/11/02 -
Price 1.04 3.08 0.78 0.62 0.57 0.61 0.56 -
P/RPS 6.83 13.10 3.95 3.13 2.15 4.00 0.91 39.88%
P/EPS 17.60 41.61 10.49 33.05 11.17 37.97 15.40 2.24%
EY 5.68 2.40 9.53 3.03 8.95 2.63 6.49 -2.19%
DY 1.92 0.65 2.66 1.61 1.28 0.71 1.25 7.40%
P/NAPS 0.82 2.53 0.67 0.57 0.53 0.60 0.55 6.87%

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