[GUOCO] YoY Quarter 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- 1786.45%

YoY- 943.48%

Quarter Report

GLM - 4th Quarter.pdf

Latest QR

Upcoming QR

GUOCO's Result

GUOCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	28,201	39,520	43,730	34,664	37,897	37,505	20,349	5.58%
YoY %	-28.64%	-9.63%	26.15%	-8.53%	1.05%	84.31%	-	-
Horiz. %	138.59%	194.21%	214.90%	170.35%	186.24%	184.31%	100.00%	-
PBT	-75,643	28,377	40,752	55,700	2,650	-2,125	3,307	-
YoY %	-366.56%	-30.37%	-26.84%	2,001.89%	224.71%	-164.26%	-	-
Horiz. %	-2,287.36%	858.09%	1,232.30%	1,684.31%	80.13%	-64.26%	100.00%	-
Tax	1,126	-489	296	1,443	1,471	3,812	1,698	-6.61%
YoY %	330.27%	-265.20%	-79.49%	-1.90%	-61.41%	124.50%	-	-
Horiz. %	66.31%	-28.80%	17.43%	84.98%	86.63%	224.50%	100.00%	-
NP	-74,517	27,888	41,048	57,143	4,121	1,687	5,005	-
YoY %	-367.20%	-32.06%	-28.17%	1,286.63%	144.28%	-66.29%	-	-
Horiz. %	-1,488.85%	557.20%	820.14%	1,141.72%	82.34%	33.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-71,971	27,313	29,685	43,294	4,149	1,687	5,005	-
YoY %	-363.50%	-7.99%	-31.43%	943.48%	145.94%	-66.29%	-	-
Horiz. %	-1,437.98%	545.71%	593.11%	865.01%	82.90%	33.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	1.72%	-0.73%	-2.59%	-55.51%	-	-51.35%	-
YoY %	-	335.62%	71.81%	95.33%	0.00%	-	-	-
Horiz. %	-	-3.35%	1.42%	5.04%	108.10%	-	100.00%	-
Total Cost	102,718	11,632	2,682	-22,479	33,776	35,818	15,344	37.24%
YoY %	783.06%	333.71%	111.93%	-166.55%	-5.70%	133.43%	-	-
Horiz. %	669.43%	75.81%	17.48%	-146.50%	220.13%	233.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	770,639	843,489	670,432	801,740	752,445	745,091	719,028	1.16%
YoY %	-8.64%	25.81%	-16.38%	6.55%	0.99%	3.62%	-	-
Horiz. %	107.18%	117.31%	93.24%	111.50%	104.65%	103.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	13,402	13,388	13,408	13,943	7,032	5,061	2,819	29.64%
YoY %	0.10%	-0.15%	-3.84%	98.28%	38.94%	79.53%	-	-
Horiz. %	475.42%	474.92%	475.63%	494.61%	249.45%	179.53%	100.00%	-
Div Payout %	0.00%	49.02%	45.17%	32.21%	169.49%	300.00%	56.34%	-
YoY %	0.00%	8.52%	40.24%	-81.00%	-43.50%	432.48%	-	-
Horiz. %	0.00%	87.01%	80.17%	57.17%	300.83%	532.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	770,639	843,489	670,432	801,740	752,445	745,091	719,028	1.16%
YoY %	-8.64%	25.81%	-16.38%	6.55%	0.99%	3.62%	-	-
Horiz. %	107.18%	117.31%	93.24%	111.50%	104.65%	103.62%	100.00%	-
NOSH	670,121	669,436	670,432	697,165	703,220	702,916	704,929	-0.83%
YoY %	0.10%	-0.15%	-3.83%	-0.86%	0.04%	-0.29%	-	-
Horiz. %	95.06%	94.97%	95.11%	98.90%	99.76%	99.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-264.24%	70.57%	93.87%	164.85%	10.87%	4.50%	24.60%	-
YoY %	-474.44%	-24.82%	-43.06%	1,416.56%	141.56%	-81.71%	-	-
Horiz. %	-1,074.15%	286.87%	381.59%	670.12%	44.19%	18.29%	100.00%	-
ROE	-9.34%	3.24%	4.43%	5.40%	0.55%	0.23%	0.70%	-
YoY %	-388.27%	-26.86%	-17.96%	881.82%	139.13%	-67.14%	-	-
Horiz. %	-1,334.29%	462.86%	632.86%	771.43%	78.57%	32.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	4.21	5.90	6.52	4.97	5.39	5.34	2.89	6.46%
YoY %	-28.64%	-9.51%	31.19%	-7.79%	0.94%	84.78%	-	-
Horiz. %	145.67%	204.15%	225.61%	171.97%	186.51%	184.78%	100.00%	-
EPS	-10.74	4.08	4.43	6.21	0.59	0.24	0.71	-
YoY %	-363.24%	-7.90%	-28.66%	952.54%	145.83%	-66.20%	-	-
Horiz. %	-1,512.68%	574.65%	623.94%	874.65%	83.10%	33.80%	100.00%	-
DPS	2.00	2.00	2.00	2.00	1.00	0.72	0.40	30.73%
YoY %	0.00%	0.00%	0.00%	100.00%	38.89%	80.00%	-	-
Horiz. %	500.00%	500.00%	500.00%	500.00%	250.00%	180.00%	100.00%	-
NAPS	1.15	1.26	1.00	1.15	1.07	1.06	1.02	2.01%
YoY %	-8.73%	26.00%	-13.04%	7.48%	0.94%	3.92%	-	-
Horiz. %	112.75%	123.53%	98.04%	112.75%	104.90%	103.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 697,165
RPS	4.03	5.64	6.24	4.95	5.41	5.35	2.91	5.57%
YoY %	-28.55%	-9.62%	26.06%	-8.50%	1.12%	83.85%	-	-
Horiz. %	138.49%	193.81%	214.43%	170.10%	185.91%	183.85%	100.00%	-
EPS	-10.27	3.90	4.24	6.18	0.59	0.24	0.71	-
YoY %	-363.33%	-8.02%	-31.39%	947.46%	145.83%	-66.20%	-	-
Horiz. %	-1,446.48%	549.30%	597.18%	870.42%	83.10%	33.80%	100.00%	-
DPS	1.91	1.91	1.91	1.99	1.00	0.72	0.40	29.73%
YoY %	0.00%	0.00%	-4.02%	99.00%	38.89%	80.00%	-	-
Horiz. %	477.50%	477.50%	477.50%	497.50%	250.00%	180.00%	100.00%	-
NAPS	1.1002	1.2042	0.9571	1.1446	1.0742	1.0637	1.0265	1.16%
YoY %	-8.64%	25.82%	-16.38%	6.55%	0.99%	3.62%	-	-
Horiz. %	107.18%	117.31%	93.24%	111.51%	104.65%	103.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.07	1.35	3.20	0.77	0.59	0.50	0.54	-
P/RPS	25.43	22.87	49.06	15.49	10.95	9.37	18.71	5.24%
YoY %	11.19%	-53.38%	216.72%	41.46%	16.86%	-49.92%	-	-
Horiz. %	135.92%	122.23%	262.21%	82.79%	58.52%	50.08%	100.00%	-
P/EPS	-9.96	33.09	72.27	12.40	100.00	208.33	76.06	-
YoY %	-130.10%	-54.21%	482.82%	-87.60%	-52.00%	173.90%	-	-
Horiz. %	-13.09%	43.51%	95.02%	16.30%	131.48%	273.90%	100.00%	-
EY	-10.04	3.02	1.38	8.06	1.00	0.48	1.31	-
YoY %	-432.45%	118.84%	-82.88%	706.00%	108.33%	-63.36%	-	-
Horiz. %	-766.41%	230.53%	105.34%	615.27%	76.34%	36.64%	100.00%	-
DY	1.87	1.48	0.62	2.60	1.69	1.44	0.74	16.69%
YoY %	26.35%	138.71%	-76.15%	53.85%	17.36%	94.59%	-	-
Horiz. %	252.70%	200.00%	83.78%	351.35%	228.38%	194.59%	100.00%	-
P/NAPS	0.93	1.07	3.20	0.67	0.55	0.47	0.53	9.81%
YoY %	-13.08%	-66.56%	377.61%	21.82%	17.02%	-11.32%	-	-
Horiz. %	175.47%	201.89%	603.77%	126.42%	103.77%	88.68%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	20/08/08	17/08/07	18/08/06	17/08/05	23/08/04	20/08/03	-
Price	1.21	1.20	2.40	0.79	0.61	0.51	0.58	-
P/RPS	28.75	20.33	36.79	15.89	11.32	9.56	20.09	6.14%
YoY %	41.42%	-44.74%	131.53%	40.37%	18.41%	-52.41%	-	-
Horiz. %	143.11%	101.19%	183.13%	79.09%	56.35%	47.59%	100.00%	-
P/EPS	-11.27	29.41	54.20	12.72	103.39	212.50	81.69	-
YoY %	-138.32%	-45.74%	326.10%	-87.70%	-51.35%	160.13%	-	-
Horiz. %	-13.80%	36.00%	66.35%	15.57%	126.56%	260.13%	100.00%	-
EY	-8.88	3.40	1.84	7.86	0.97	0.47	1.22	-
YoY %	-361.18%	84.78%	-76.59%	710.31%	106.38%	-61.48%	-	-
Horiz. %	-727.87%	278.69%	150.82%	644.26%	79.51%	38.52%	100.00%	-
DY	1.65	1.67	0.83	2.53	1.64	1.41	0.69	15.62%
YoY %	-1.20%	101.20%	-67.19%	54.27%	16.31%	104.35%	-	-
Horiz. %	239.13%	242.03%	120.29%	366.67%	237.68%	204.35%	100.00%	-
P/NAPS	1.05	0.95	2.40	0.69	0.57	0.48	0.57	10.70%
YoY %	10.53%	-60.42%	247.83%	21.05%	18.75%	-15.79%	-	-
Horiz. %	184.21%	166.67%	421.05%	121.05%	100.00%	84.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos