[GUH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -40.56%
YoY- -66.08%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 215,294 210,720 193,664 188,012 223,010 231,078 218,144 -0.87%
PBT 7,400 7,565 8,326 9,296 16,292 20,990 20,400 -49.04%
Tax -3,546 -3,806 -3,650 -3,832 -7,100 -5,154 -5,020 -20.63%
NP 3,854 3,758 4,676 5,464 9,192 15,836 15,380 -60.15%
-
NP to SH 3,854 3,758 4,676 5,464 9,192 15,836 15,380 -60.15%
-
Tax Rate 47.92% 50.31% 43.84% 41.22% 43.58% 24.55% 24.61% -
Total Cost 211,440 206,961 188,988 182,548 213,818 215,242 202,764 2.82%
-
Net Worth 327,840 342,307 341,901 341,499 328,183 340,774 338,159 -2.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 8,759 6,711 10,055 20,237 3,757 5,011 7,514 10.73%
Div Payout % 227.27% 178.57% 215.05% 370.37% 40.88% 31.65% 48.86% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 327,840 342,307 341,901 341,499 328,183 340,774 338,159 -2.03%
NOSH 250,259 251,696 251,397 252,962 250,522 250,569 250,488 -0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.79% 1.78% 2.41% 2.91% 4.12% 6.85% 7.05% -
ROE 1.18% 1.10% 1.37% 1.60% 2.80% 4.65% 4.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 86.03 83.72 77.03 74.32 89.02 92.22 87.09 -0.81%
EPS 1.54 1.49 1.86 2.16 3.67 6.32 6.14 -60.12%
DPS 3.50 2.67 4.00 8.00 1.50 2.00 3.00 10.79%
NAPS 1.31 1.36 1.36 1.35 1.31 1.36 1.35 -1.97%
Adjusted Per Share Value based on latest NOSH - 252,962
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 76.33 74.71 68.66 66.65 79.06 81.92 77.34 -0.87%
EPS 1.37 1.33 1.66 1.94 3.26 5.61 5.45 -60.06%
DPS 3.11 2.38 3.57 7.17 1.33 1.78 2.66 10.95%
NAPS 1.1623 1.2136 1.2121 1.2107 1.1635 1.2081 1.1989 -2.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.69 0.68 0.69 0.58 0.60 0.67 0.83 -
P/RPS 0.80 0.81 0.90 0.78 0.67 0.73 0.95 -10.79%
P/EPS 44.81 45.54 37.10 26.85 16.35 10.60 13.52 121.81%
EY 2.23 2.20 2.70 3.72 6.12 9.43 7.40 -54.95%
DY 5.07 3.92 5.80 13.79 2.50 2.99 3.61 25.33%
P/NAPS 0.53 0.50 0.51 0.43 0.46 0.49 0.61 -8.92%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 25/08/03 28/05/03 25/02/03 21/11/02 22/08/02 -
Price 0.74 0.69 0.77 0.64 0.58 0.62 0.81 -
P/RPS 0.86 0.82 1.00 0.86 0.65 0.67 0.93 -5.06%
P/EPS 48.05 46.21 41.40 29.63 15.81 9.81 13.19 136.19%
EY 2.08 2.16 2.42 3.38 6.33 10.19 7.58 -57.67%
DY 4.73 3.86 5.19 12.50 2.59 3.23 3.70 17.73%
P/NAPS 0.56 0.51 0.57 0.47 0.44 0.46 0.60 -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