[GUOCO] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 10.12%
YoY- 321.88%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 134,008 97,956 140,695 132,905 140,698 196,533 108,764 3.53%
PBT -69,740 43,255 64,044 71,517 14,330 39,384 9,203 -
Tax -2,813 -3,091 -2,109 205 -279 -1,728 -3,195 -2.09%
NP -72,553 40,164 61,935 71,722 14,051 37,656 6,008 -
-
NP to SH -67,185 39,075 48,497 55,059 13,051 37,656 6,008 -
-
Tax Rate - 7.15% 3.29% -0.29% 1.95% 4.39% 34.72% -
Total Cost 206,561 57,792 78,760 61,183 126,647 158,877 102,756 12.32%
-
Net Worth 749,364 840,906 808,052 778,813 798,299 735,205 669,375 1.89%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,402 13,388 13,408 13,943 7,032 5,061 2,819 29.64%
Div Payout % 0.00% 34.26% 27.65% 25.32% 53.88% 13.44% 46.93% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 749,364 840,906 808,052 778,813 798,299 735,205 669,375 1.89%
NOSH 660,000 667,386 666,875 671,391 700,263 693,589 656,250 0.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -54.14% 41.00% 44.02% 53.96% 9.99% 19.16% 5.52% -
ROE -8.97% 4.65% 6.00% 7.07% 1.63% 5.12% 0.90% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.30 14.68 21.10 19.80 20.09 28.34 16.57 3.43%
EPS -10.18 5.85 7.27 8.20 1.86 5.43 0.92 -
DPS 2.03 2.00 2.00 2.08 1.00 0.72 0.43 29.48%
NAPS 1.1354 1.26 1.2117 1.16 1.14 1.06 1.02 1.80%
Adjusted Per Share Value based on latest NOSH - 671,391
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.13 13.98 20.09 18.97 20.09 28.06 15.53 3.53%
EPS -9.59 5.58 6.92 7.86 1.86 5.38 0.86 -
DPS 1.91 1.91 1.91 1.99 1.00 0.72 0.40 29.73%
NAPS 1.0698 1.2005 1.1536 1.1119 1.1397 1.0496 0.9556 1.89%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.90 2.94 1.05 0.63 0.57 0.58 -
P/RPS 4.58 6.13 13.94 5.30 3.14 2.01 3.50 4.57%
P/EPS -9.14 15.37 40.43 12.80 33.80 10.50 63.35 -
EY -10.95 6.51 2.47 7.81 2.96 9.52 1.58 -
DY 2.18 2.22 0.68 1.98 1.59 1.26 0.74 19.71%
P/NAPS 0.82 0.71 2.43 0.91 0.55 0.54 0.57 6.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/01/10 06/02/09 29/01/08 31/01/07 23/02/06 28/01/05 17/02/04 -
Price 1.08 0.95 2.63 1.38 0.63 0.59 0.61 -
P/RPS 5.32 6.47 12.47 6.97 3.14 2.08 3.68 6.32%
P/EPS -10.61 16.23 36.16 16.83 33.80 10.87 66.63 -
EY -9.43 6.16 2.77 5.94 2.96 9.20 1.50 -
DY 1.88 2.11 0.76 1.50 1.59 1.22 0.70 17.88%
P/NAPS 0.95 0.75 2.17 1.19 0.55 0.56 0.60 7.95%

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