[GUOCO] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 1073.46%
YoY- 141.51%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 371,143 430,795 439,149 484,442 301,122 298,969 330,712 7.96%
PBT 39,977 30,368 30,169 36,035 -307 3,111 11,356 130.88%
Tax -7,462 -4,901 -4,541 -5,663 -2,813 -3,491 -3,754 57.89%
NP 32,515 25,467 25,628 30,372 -3,120 -380 7,602 162.79%
-
NP to SH 32,515 25,467 25,628 30,372 -3,120 -380 7,602 162.79%
-
Tax Rate 18.67% 16.14% 15.05% 15.72% - 112.21% 33.06% -
Total Cost 338,628 405,328 413,521 454,070 304,242 299,349 323,110 3.16%
-
Net Worth 709,276 707,541 712,299 714,361 689,703 682,733 683,163 2.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,888 4,888 4,888 - - - - -
Div Payout % 15.03% 19.19% 19.07% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 709,276 707,541 712,299 714,361 689,703 682,733 683,163 2.52%
NOSH 702,253 700,535 698,333 700,354 711,034 696,666 697,105 0.49%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.76% 5.91% 5.84% 6.27% -1.04% -0.13% 2.30% -
ROE 4.58% 3.60% 3.60% 4.25% -0.45% -0.06% 1.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 52.85 61.50 62.89 69.17 42.35 42.91 47.44 7.44%
EPS 4.63 3.64 3.67 4.34 -0.44 -0.05 1.09 161.59%
DPS 0.70 0.70 0.70 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 1.02 0.97 0.98 0.98 2.02%
Adjusted Per Share Value based on latest NOSH - 700,354
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 52.99 61.50 62.69 69.16 42.99 42.68 47.21 7.98%
EPS 4.64 3.64 3.66 4.34 -0.45 -0.05 1.09 161.96%
DPS 0.70 0.70 0.70 0.00 0.00 0.00 0.00 -
NAPS 1.0126 1.0101 1.0169 1.0198 0.9846 0.9747 0.9753 2.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.53 0.58 0.78 0.77 0.59 0.52 0.69 -
P/RPS 1.00 0.94 1.24 1.11 1.39 1.21 1.45 -21.88%
P/EPS 11.45 15.95 21.25 17.76 -134.46 -953.33 63.27 -67.90%
EY 8.74 6.27 4.70 5.63 -0.74 -0.10 1.58 211.80%
DY 1.32 1.21 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.76 0.75 0.61 0.53 0.70 -17.93%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 19/11/02 27/08/02 07/05/02 05/02/02 12/11/01 28/08/01 -
Price 0.58 0.56 0.74 0.87 0.60 0.54 0.77 -
P/RPS 1.10 0.91 1.18 1.26 1.42 1.26 1.62 -22.69%
P/EPS 12.53 15.40 20.16 20.06 -136.74 -990.00 70.61 -68.32%
EY 7.98 6.49 4.96 4.98 -0.73 -0.10 1.42 215.09%
DY 1.21 1.25 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.73 0.85 0.62 0.55 0.79 -19.50%

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