[GUOCO] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -86.22%
YoY- -30.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 145,984 136,338 127,080 96,336 130,964 128,400 123,198 12.01%
PBT 63,466 30,284 23,762 8,508 64,998 12,397 10,724 228.24%
Tax -1,569 -2,486 -1,418 368 1,754 414 1,680 -
NP 61,897 27,797 22,344 8,876 66,752 12,812 12,404 192.87%
-
NP to SH 49,489 24,686 18,940 6,996 50,763 9,958 10,348 184.67%
-
Tax Rate 2.47% 8.21% 5.97% -4.33% -2.70% -3.34% -15.67% -
Total Cost 84,087 108,541 104,736 87,460 64,212 115,588 110,794 -16.83%
-
Net Worth 811,405 784,874 779,092 780,323 801,888 753,880 797,075 1.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,411 - - - 13,945 - - -
Div Payout % 27.10% - - - 27.47% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 811,405 784,874 779,092 780,323 801,888 753,880 797,075 1.19%
NOSH 670,582 670,833 671,631 672,692 697,293 698,037 699,189 -2.75%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 42.40% 20.39% 17.58% 9.21% 50.97% 9.98% 10.07% -
ROE 6.10% 3.15% 2.43% 0.90% 6.33% 1.32% 1.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.77 20.32 18.92 14.32 18.78 18.39 17.62 15.18%
EPS 7.38 3.68 2.82 1.04 7.28 1.43 1.48 192.73%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.21 1.17 1.16 1.16 1.15 1.08 1.14 4.06%
Adjusted Per Share Value based on latest NOSH - 672,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.84 19.46 18.14 13.75 18.70 18.33 17.59 12.00%
EPS 7.07 3.52 2.70 1.00 7.25 1.42 1.48 184.45%
DPS 1.91 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 1.1584 1.1205 1.1123 1.114 1.1448 1.0763 1.1379 1.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.20 1.68 1.05 0.78 0.77 0.70 0.63 -
P/RPS 14.70 8.27 5.55 5.45 4.10 3.81 3.58 157.08%
P/EPS 43.36 45.65 37.23 75.00 10.58 49.07 42.57 1.23%
EY 2.31 2.19 2.69 1.33 9.45 2.04 2.35 -1.14%
DY 0.62 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 2.64 1.44 0.91 0.67 0.67 0.65 0.55 185.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 23/02/06 -
Price 2.40 1.74 1.38 0.78 0.79 0.70 0.63 -
P/RPS 11.02 8.56 7.29 5.45 4.21 3.81 3.58 112.04%
P/EPS 32.52 47.28 48.94 75.00 10.85 49.07 42.57 -16.47%
EY 3.08 2.11 2.04 1.33 9.22 2.04 2.35 19.82%
DY 0.83 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 1.98 1.49 1.19 0.67 0.69 0.65 0.55 135.44%

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