[GUOCO] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 751.32%
YoY- -75.98%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 130,964 146,280 199,791 92,255 439,149 330,712 255,755 -10.55%
PBT 64,998 15,857 36,957 10,725 30,169 11,356 -86,322 -
Tax 1,754 -3,287 -3,106 -4,570 -4,541 -3,754 106,692 -49.55%
NP 66,752 12,570 33,851 6,155 25,628 7,602 20,370 21.86%
-
NP to SH 50,763 12,598 33,851 6,155 25,628 7,602 -57,743 -
-
Tax Rate -2.70% 20.73% 8.40% 42.61% 15.05% 33.06% - -
Total Cost 64,212 133,710 165,940 86,100 413,521 323,110 235,385 -19.45%
-
Net Worth 801,740 752,445 745,091 719,028 712,299 683,163 679,704 2.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,943 7,032 5,061 2,819 4,888 - - -
Div Payout % 27.47% 55.82% 14.95% 45.81% 19.07% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 801,740 752,445 745,091 719,028 712,299 683,163 679,704 2.78%
NOSH 697,165 703,220 702,916 704,929 698,333 697,105 700,726 -0.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 50.97% 8.59% 16.94% 6.67% 5.84% 2.30% 7.96% -
ROE 6.33% 1.67% 4.54% 0.86% 3.60% 1.11% -8.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.79 20.80 28.42 13.09 62.89 47.44 36.50 -10.47%
EPS 7.28 1.79 4.82 0.87 3.67 1.09 -8.24 -
DPS 2.00 1.00 0.72 0.40 0.70 0.00 0.00 -
NAPS 1.15 1.07 1.06 1.02 1.02 0.98 0.97 2.87%
Adjusted Per Share Value based on latest NOSH - 704,929
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.70 20.88 28.52 13.17 62.69 47.21 36.51 -10.54%
EPS 7.25 1.80 4.83 0.88 3.66 1.09 -8.24 -
DPS 1.99 1.00 0.72 0.40 0.70 0.00 0.00 -
NAPS 1.1446 1.0742 1.0637 1.0265 1.0169 0.9753 0.9704 2.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.77 0.59 0.50 0.54 0.78 0.69 1.16 -
P/RPS 4.10 2.84 1.76 4.13 1.24 1.45 3.18 4.32%
P/EPS 10.57 32.93 10.38 61.85 21.25 63.27 -14.08 -
EY 9.46 3.04 9.63 1.62 4.70 1.58 -7.10 -
DY 2.60 1.69 1.44 0.74 0.90 0.00 0.00 -
P/NAPS 0.67 0.55 0.47 0.53 0.76 0.70 1.20 -9.25%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 17/08/05 23/08/04 20/08/03 27/08/02 28/08/01 22/08/00 -
Price 0.79 0.61 0.51 0.58 0.74 0.77 1.39 -
P/RPS 4.21 2.93 1.79 4.43 1.18 1.62 3.81 1.67%
P/EPS 10.85 34.05 10.59 66.43 20.16 70.61 -16.87 -
EY 9.22 2.94 9.44 1.51 4.96 1.42 -5.93 -
DY 2.53 1.64 1.41 0.69 0.95 0.00 0.00 -
P/NAPS 0.69 0.57 0.48 0.57 0.73 0.79 1.43 -11.43%

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