[GUOCO] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 11.29%
YoY- 145.94%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 39,520 43,730 34,664 37,897 37,505 20,349 72,513 -9.61%
PBT 28,377 40,752 55,700 2,650 -2,125 3,307 -2,639 -
Tax -489 296 1,443 1,471 3,812 1,698 2,639 -
NP 27,888 41,048 57,143 4,121 1,687 5,005 0 -
-
NP to SH 27,313 29,685 43,294 4,149 1,687 5,005 -2,095 -
-
Tax Rate 1.72% -0.73% -2.59% -55.51% - -51.35% - -
Total Cost 11,632 2,682 -22,479 33,776 35,818 15,344 72,513 -26.26%
-
Net Worth 843,489 670,432 801,740 752,445 745,091 719,028 712,299 2.85%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,388 13,408 13,943 7,032 5,061 2,819 - -
Div Payout % 49.02% 45.17% 32.21% 169.49% 300.00% 56.34% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 843,489 670,432 801,740 752,445 745,091 719,028 712,299 2.85%
NOSH 669,436 670,432 697,165 703,220 702,916 704,929 698,333 -0.70%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 70.57% 93.87% 164.85% 10.87% 4.50% 24.60% 0.00% -
ROE 3.24% 4.43% 5.40% 0.55% 0.23% 0.70% -0.29% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.90 6.52 4.97 5.39 5.34 2.89 10.38 -8.97%
EPS 4.08 4.43 6.21 0.59 0.24 0.71 -0.30 -
DPS 2.00 2.00 2.00 1.00 0.72 0.40 0.00 -
NAPS 1.26 1.00 1.15 1.07 1.06 1.02 1.02 3.58%
Adjusted Per Share Value based on latest NOSH - 703,220
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.64 6.24 4.95 5.41 5.35 2.91 10.35 -9.61%
EPS 3.90 4.24 6.18 0.59 0.24 0.71 -0.30 -
DPS 1.91 1.91 1.99 1.00 0.72 0.40 0.00 -
NAPS 1.2042 0.9571 1.1446 1.0742 1.0637 1.0265 1.0169 2.85%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.35 3.20 0.77 0.59 0.50 0.54 0.78 -
P/RPS 22.87 49.06 15.49 10.95 9.37 18.71 7.51 20.37%
P/EPS 33.09 72.27 12.40 100.00 208.33 76.06 -260.00 -
EY 3.02 1.38 8.06 1.00 0.48 1.31 -0.38 -
DY 1.48 0.62 2.60 1.69 1.44 0.74 0.00 -
P/NAPS 1.07 3.20 0.67 0.55 0.47 0.53 0.76 5.86%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 17/08/07 18/08/06 17/08/05 23/08/04 20/08/03 27/08/02 -
Price 1.20 2.40 0.79 0.61 0.51 0.58 0.74 -
P/RPS 20.33 36.79 15.89 11.32 9.56 20.09 7.13 19.06%
P/EPS 29.41 54.20 12.72 103.39 212.50 81.69 -246.67 -
EY 3.40 1.84 7.86 0.97 0.47 1.22 -0.41 -
DY 1.67 0.83 2.53 1.64 1.41 0.69 0.00 -
P/NAPS 0.95 2.40 0.69 0.57 0.48 0.57 0.73 4.48%

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