[GUOCO] QoQ TTM 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- -1.51%
YoY- 281.82%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 145,984 136,918 132,905 132,880 130,964 134,197 140,698 2.49%
PBT 63,465 78,413 71,517 63,770 64,998 11,948 14,330 170.42%
Tax -1,569 -422 205 2,401 1,754 1,782 -279 217.23%
NP 61,896 77,991 71,722 66,171 66,752 13,730 14,051 169.45%
-
NP to SH 48,200 61,809 55,059 49,999 50,763 11,618 13,051 139.50%
-
Tax Rate 2.47% 0.54% -0.29% -3.77% -2.70% -14.91% 1.95% -
Total Cost 84,088 58,927 61,183 66,709 64,212 120,467 126,647 -23.94%
-
Net Worth 670,432 783,899 778,813 780,323 801,740 751,090 798,299 -11.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,408 13,943 13,943 13,943 13,943 7,032 7,032 53.94%
Div Payout % 27.82% 22.56% 25.32% 27.89% 27.47% 60.53% 53.88% -
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 670,432 783,899 778,813 780,323 801,740 751,090 798,299 -11.01%
NOSH 670,432 669,999 671,391 672,692 697,165 695,454 700,263 -2.86%
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% 56.96% 53.96% 49.80% 50.97% 10.23% 9.99% -
ROE 7.19% 7.88% 7.07% 6.41% 6.33% 1.55% 1.63% -
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 20.44 19.80 19.75 18.79 19.30 20.09 5.51%
EPS 7.19 9.23 8.20 7.43 7.28 1.67 1.86 146.91%
DPS 2.00 2.08 2.08 2.07 2.00 1.00 1.00 58.94%
NAPS 1.00 1.17 1.16 1.16 1.15 1.08 1.14 -8.38%
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 19.55 18.97 18.97 18.70 19.16 20.09 2.48%
EPS 6.88 8.82 7.86 7.14 7.25 1.66 1.86 139.74%
DPS 1.91 1.99 1.99 1.99 1.99 1.00 1.00 54.12%
NAPS 0.9571 1.1191 1.1119 1.114 1.1446 1.0723 1.1397 -11.01%
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 8.22 5.30 3.95 4.10 3.63 3.14 180.64%
P/EPS 44.51 18.21 12.80 10.49 10.57 41.90 33.80 20.20%
EY 2.25 5.49 7.81 9.53 9.46 2.39 2.96 -16.75%
DY 0.62 1.24 1.98 2.66 2.60 1.43 1.59 -46.71%
P/NAPS 3.20 1.44 0.91 0.67 0.67 0.65 0.55 224.53%
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 8.51 6.97 3.95 4.21 3.63 3.14 131.47%
P/EPS 33.38 18.86 16.83 10.49 10.85 41.90 33.80 -0.83%
EY 3.00 5.30 5.94 9.53 9.22 2.39 2.96 0.90%
DY 0.83 1.20 1.50 2.66 2.53 1.43 1.59 -35.24%
P/NAPS 2.40 1.49 1.19 0.67 0.69 0.65 0.55 167.75%

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