[GUOCO] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 518.66%
YoY- 4033.23%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 136,918 134,197 145,888 182,635 143,640 484,442 244,677 -9.21%
PBT 78,413 11,948 11,082 42,389 4,779 36,035 -99,169 -
Tax -422 1,782 -946 -5,220 -5,724 -5,663 104,122 -
NP 77,991 13,730 10,136 37,169 -945 30,372 4,953 58.28%
-
NP to SH 61,809 11,618 10,136 37,169 -945 30,372 -73,160 -
-
Tax Rate 0.54% -14.91% 8.54% 12.31% 119.77% 15.72% - -
Total Cost 58,927 120,467 135,752 145,466 144,585 454,070 239,724 -20.84%
-
Net Worth 783,899 751,090 745,599 742,665 878,700 714,361 539,000 6.43%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 13,943 7,032 5,061 2,819 4,888 - - -
Div Payout % 22.56% 60.53% 49.93% 7.59% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 783,899 751,090 745,599 742,665 878,700 714,361 539,000 6.43%
NOSH 669,999 695,454 703,396 700,627 870,000 700,354 550,000 3.34%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 56.96% 10.23% 6.95% 20.35% -0.66% 6.27% 2.02% -
ROE 7.88% 1.55% 1.36% 5.00% -0.11% 4.25% -13.57% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.44 19.30 20.74 26.07 16.51 69.17 44.49 -12.15%
EPS 9.23 1.67 1.44 5.31 -0.11 4.34 -13.30 -
DPS 2.08 1.00 0.72 0.40 0.56 0.00 0.00 -
NAPS 1.17 1.08 1.06 1.06 1.01 1.02 0.98 2.99%
Adjusted Per Share Value based on latest NOSH - 700,627
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.55 19.16 20.83 26.07 20.51 69.16 34.93 -9.21%
EPS 8.82 1.66 1.45 5.31 -0.13 4.34 -10.44 -
DPS 1.99 1.00 0.72 0.40 0.70 0.00 0.00 -
NAPS 1.1191 1.0723 1.0644 1.0603 1.2545 1.0198 0.7695 6.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.68 0.70 0.54 0.62 0.50 0.77 0.50 -
P/RPS 8.22 3.63 2.60 2.38 3.03 1.11 1.12 39.38%
P/EPS 18.21 41.90 37.47 11.69 -460.32 17.76 -3.76 -
EY 5.49 2.39 2.67 8.56 -0.22 5.63 -26.60 -
DY 1.24 1.43 1.33 0.65 1.12 0.00 0.00 -
P/NAPS 1.44 0.65 0.51 0.58 0.50 0.75 0.51 18.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/04/07 25/04/06 22/04/05 27/05/04 05/05/03 07/05/02 25/04/01 -
Price 1.74 0.70 0.55 0.54 0.50 0.87 0.50 -
P/RPS 8.51 3.63 2.65 2.07 3.03 1.26 1.12 40.19%
P/EPS 18.86 41.90 38.17 10.18 -460.32 20.06 -3.76 -
EY 5.30 2.39 2.62 9.82 -0.22 4.98 -26.60 -
DY 1.20 1.43 1.31 0.75 1.12 0.00 0.00 -
P/NAPS 1.49 0.65 0.52 0.51 0.50 0.85 0.51 19.55%

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