[GUOCO] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
05-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -721.05%
YoY- 94.8%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 430,795 439,149 484,442 301,122 298,969 330,712 244,677 45.75%
PBT 30,368 30,169 36,035 -307 3,111 11,356 -99,169 -
Tax -4,901 -4,541 -5,663 -2,813 -3,491 -3,754 104,122 -
NP 25,467 25,628 30,372 -3,120 -380 7,602 4,953 197.60%
-
NP to SH 25,467 25,628 30,372 -3,120 -380 7,602 -73,160 -
-
Tax Rate 16.14% 15.05% 15.72% - 112.21% 33.06% - -
Total Cost 405,328 413,521 454,070 304,242 299,349 323,110 239,724 41.88%
-
Net Worth 707,541 712,299 714,361 689,703 682,733 683,163 539,000 19.86%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,888 4,888 - - - - - -
Div Payout % 19.19% 19.07% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 707,541 712,299 714,361 689,703 682,733 683,163 539,000 19.86%
NOSH 700,535 698,333 700,354 711,034 696,666 697,105 550,000 17.48%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.91% 5.84% 6.27% -1.04% -0.13% 2.30% 2.02% -
ROE 3.60% 3.60% 4.25% -0.45% -0.06% 1.11% -13.57% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 61.50 62.89 69.17 42.35 42.91 47.44 44.49 24.06%
EPS 3.64 3.67 4.34 -0.44 -0.05 1.09 -13.30 -
DPS 0.70 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.02 0.97 0.98 0.98 0.98 2.02%
Adjusted Per Share Value based on latest NOSH - 711,034
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 61.50 62.69 69.16 42.99 42.68 47.21 34.93 45.75%
EPS 3.64 3.66 4.34 -0.45 -0.05 1.09 -10.44 -
DPS 0.70 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0101 1.0169 1.0198 0.9846 0.9747 0.9753 0.7695 19.86%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.58 0.78 0.77 0.59 0.52 0.69 0.50 -
P/RPS 0.94 1.24 1.11 1.39 1.21 1.45 1.12 -11.01%
P/EPS 15.95 21.25 17.76 -134.46 -953.33 63.27 -3.76 -
EY 6.27 4.70 5.63 -0.74 -0.10 1.58 -26.60 -
DY 1.21 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.76 0.75 0.61 0.53 0.70 0.51 7.68%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 27/08/02 07/05/02 05/02/02 12/11/01 28/08/01 25/04/01 -
Price 0.56 0.74 0.87 0.60 0.54 0.77 0.50 -
P/RPS 0.91 1.18 1.26 1.42 1.26 1.62 1.12 -12.91%
P/EPS 15.40 20.16 20.06 -136.74 -990.00 70.61 -3.76 -
EY 6.49 4.96 4.98 -0.73 -0.10 1.42 -26.60 -
DY 1.25 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.85 0.62 0.55 0.79 0.51 5.15%

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