[GUOCO] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 27.68%
YoY- 1142.15%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 140,698 196,533 108,764 371,143 301,122 246,036 161,245 0.14%
PBT 14,330 39,384 9,203 39,977 -307 -86,475 7,992 -0.61%
Tax -279 -1,728 -3,195 -7,462 -2,813 104,593 -842 1.18%
NP 14,051 37,656 6,008 32,515 -3,120 18,118 7,150 -0.71%
-
NP to SH 13,051 37,656 6,008 32,515 -3,120 -59,995 7,150 -0.63%
-
Tax Rate 1.95% 4.39% 34.72% 18.67% - - 10.54% -
Total Cost 126,647 158,877 102,756 338,628 304,242 227,918 154,095 0.20%
-
Net Worth 798,299 735,205 669,375 709,276 689,703 664,440 775,902 -0.03%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,032 5,061 2,819 4,888 - - - -100.00%
Div Payout % 53.88% 13.44% 46.93% 15.03% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 798,299 735,205 669,375 709,276 689,703 664,440 775,902 -0.03%
NOSH 700,263 693,589 656,250 702,253 711,034 677,999 705,365 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.99% 19.16% 5.52% 8.76% -1.04% 7.36% 4.43% -
ROE 1.63% 5.12% 0.90% 4.58% -0.45% -9.03% 0.92% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.09 28.34 16.57 52.85 42.35 36.29 22.86 0.13%
EPS 1.86 5.43 0.92 4.63 -0.44 -8.85 1.01 -0.64%
DPS 1.00 0.72 0.43 0.70 0.00 0.00 0.00 -100.00%
NAPS 1.14 1.06 1.02 1.01 0.97 0.98 1.10 -0.03%
Adjusted Per Share Value based on latest NOSH - 702,253
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.09 28.06 15.53 52.99 42.99 35.13 23.02 0.14%
EPS 1.86 5.38 0.86 4.64 -0.45 -8.57 1.02 -0.63%
DPS 1.00 0.72 0.40 0.70 0.00 0.00 0.00 -100.00%
NAPS 1.1397 1.0496 0.9556 1.0126 0.9846 0.9486 1.1077 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.63 0.57 0.58 0.53 0.59 0.66 0.00 -
P/RPS 3.14 2.01 3.50 1.00 1.39 1.82 0.00 -100.00%
P/EPS 33.80 10.50 63.35 11.45 -134.46 -7.46 0.00 -100.00%
EY 2.96 9.52 1.58 8.74 -0.74 -13.41 0.00 -100.00%
DY 1.59 1.26 0.74 1.32 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.54 0.57 0.52 0.61 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/01/05 17/02/04 19/02/03 05/02/02 08/02/01 - -
Price 0.63 0.59 0.61 0.58 0.60 0.63 0.00 -
P/RPS 3.14 2.08 3.68 1.10 1.42 1.74 0.00 -100.00%
P/EPS 33.80 10.87 66.63 12.53 -136.74 -7.12 0.00 -100.00%
EY 2.96 9.20 1.50 7.98 -0.73 -14.05 0.00 -100.00%
DY 1.59 1.22 0.70 1.21 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.56 0.60 0.57 0.62 0.64 0.00 -100.00%

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