[GUOCO] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -42.61%
YoY- -81.52%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 132,905 140,698 196,533 108,764 371,143 301,122 246,036 -9.75%
PBT 71,517 14,330 39,384 9,203 39,977 -307 -86,475 -
Tax 205 -279 -1,728 -3,195 -7,462 -2,813 104,593 -64.60%
NP 71,722 14,051 37,656 6,008 32,515 -3,120 18,118 25.76%
-
NP to SH 55,059 13,051 37,656 6,008 32,515 -3,120 -59,995 -
-
Tax Rate -0.29% 1.95% 4.39% 34.72% 18.67% - - -
Total Cost 61,183 126,647 158,877 102,756 338,628 304,242 227,918 -19.67%
-
Net Worth 778,813 798,299 735,205 669,375 709,276 689,703 664,440 2.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,943 7,032 5,061 2,819 4,888 - - -
Div Payout % 25.32% 53.88% 13.44% 46.93% 15.03% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 778,813 798,299 735,205 669,375 709,276 689,703 664,440 2.68%
NOSH 671,391 700,263 693,589 656,250 702,253 711,034 677,999 -0.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 53.96% 9.99% 19.16% 5.52% 8.76% -1.04% 7.36% -
ROE 7.07% 1.63% 5.12% 0.90% 4.58% -0.45% -9.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.80 20.09 28.34 16.57 52.85 42.35 36.29 -9.60%
EPS 8.20 1.86 5.43 0.92 4.63 -0.44 -8.85 -
DPS 2.08 1.00 0.72 0.43 0.70 0.00 0.00 -
NAPS 1.16 1.14 1.06 1.02 1.01 0.97 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 656,250
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.97 20.09 28.06 15.53 52.99 42.99 35.13 -9.75%
EPS 7.86 1.86 5.38 0.86 4.64 -0.45 -8.57 -
DPS 1.99 1.00 0.72 0.40 0.70 0.00 0.00 -
NAPS 1.1119 1.1397 1.0496 0.9556 1.0126 0.9846 0.9486 2.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 0.63 0.57 0.58 0.53 0.59 0.66 -
P/RPS 5.30 3.14 2.01 3.50 1.00 1.39 1.82 19.49%
P/EPS 12.80 33.80 10.50 63.35 11.45 -134.46 -7.46 -
EY 7.81 2.96 9.52 1.58 8.74 -0.74 -13.41 -
DY 1.98 1.59 1.26 0.74 1.32 0.00 0.00 -
P/NAPS 0.91 0.55 0.54 0.57 0.52 0.61 0.67 5.23%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/01/07 23/02/06 28/01/05 17/02/04 19/02/03 05/02/02 08/02/01 -
Price 1.38 0.63 0.59 0.61 0.58 0.60 0.63 -
P/RPS 6.97 3.14 2.08 3.68 1.10 1.42 1.74 26.00%
P/EPS 16.83 33.80 10.87 66.63 12.53 -136.74 -7.12 -
EY 5.94 2.96 9.20 1.50 7.98 -0.73 -14.05 -
DY 1.50 1.59 1.22 0.70 1.21 0.00 0.00 -
P/NAPS 1.19 0.55 0.56 0.60 0.57 0.62 0.64 10.88%

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