[GUOCO] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 336.93%
YoY- 302.94%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 136,918 132,905 132,880 130,964 134,197 140,698 138,377 -0.70%
PBT 78,413 71,517 63,770 64,998 11,948 14,330 15,649 193.10%
Tax -422 205 2,401 1,754 1,782 -279 -2,295 -67.69%
NP 77,991 71,722 66,171 66,752 13,730 14,051 13,354 224.65%
-
NP to SH 61,809 55,059 49,999 50,763 11,618 13,051 13,095 181.64%
-
Tax Rate 0.54% -0.29% -3.77% -2.70% -14.91% 1.95% 14.67% -
Total Cost 58,927 61,183 66,709 64,212 120,467 126,647 125,023 -39.46%
-
Net Worth 783,899 778,813 780,323 801,740 751,090 798,299 753,899 2.63%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 13,943 13,943 13,943 13,943 7,032 7,032 7,032 57.89%
Div Payout % 22.56% 25.32% 27.89% 27.47% 60.53% 53.88% 53.70% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 783,899 778,813 780,323 801,740 751,090 798,299 753,899 2.63%
NOSH 669,999 671,391 672,692 697,165 695,454 700,263 698,055 -2.70%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 56.96% 53.96% 49.80% 50.97% 10.23% 9.99% 9.65% -
ROE 7.88% 7.07% 6.41% 6.33% 1.55% 1.63% 1.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.44 19.80 19.75 18.79 19.30 20.09 19.82 2.07%
EPS 9.23 8.20 7.43 7.28 1.67 1.86 1.88 189.14%
DPS 2.08 2.08 2.07 2.00 1.00 1.00 1.00 63.01%
NAPS 1.17 1.16 1.16 1.15 1.08 1.14 1.08 5.48%
Adjusted Per Share Value based on latest NOSH - 697,165
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.55 18.97 18.97 18.70 19.16 20.09 19.76 -0.71%
EPS 8.82 7.86 7.14 7.25 1.66 1.86 1.87 181.51%
DPS 1.99 1.99 1.99 1.99 1.00 1.00 1.00 58.27%
NAPS 1.1191 1.1119 1.114 1.1446 1.0723 1.1397 1.0763 2.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.68 1.05 0.78 0.77 0.70 0.63 0.62 -
P/RPS 8.22 5.30 3.95 4.10 3.63 3.14 3.13 90.46%
P/EPS 18.21 12.80 10.49 10.57 41.90 33.80 33.05 -32.81%
EY 5.49 7.81 9.53 9.46 2.39 2.96 3.03 48.67%
DY 1.24 1.98 2.66 2.60 1.43 1.59 1.61 -15.99%
P/NAPS 1.44 0.91 0.67 0.67 0.65 0.55 0.57 85.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 23/02/06 25/10/05 -
Price 1.74 1.38 0.78 0.79 0.70 0.63 0.62 -
P/RPS 8.51 6.97 3.95 4.21 3.63 3.14 3.13 94.91%
P/EPS 18.86 16.83 10.49 10.85 41.90 33.80 33.05 -31.22%
EY 5.30 5.94 9.53 9.22 2.39 2.96 3.03 45.22%
DY 1.20 1.50 2.66 2.53 1.43 1.59 1.61 -17.80%
P/NAPS 1.49 1.19 0.67 0.69 0.65 0.55 0.57 89.87%

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