[GUH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

25-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 71.16%

YoY- -69.6%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Cumulative Result
Revenue	53,467	215,294	158,040	96,832	47,003	223,010	173,309	-54.31%
YoY %	-75.17%	36.23%	63.21%	106.01%	-78.92%	28.68%	-	-
Horiz. %	30.85%	124.23%	91.19%	55.87%	27.12%	128.68%	100.00%	-
PBT	1,574	7,400	5,674	4,163	2,324	16,292	15,743	-78.42%
YoY %	-78.73%	30.42%	36.30%	79.13%	-85.74%	3.49%	-	-
Horiz. %	10.00%	47.01%	36.04%	26.44%	14.76%	103.49%	100.00%	-
Tax	-471	-3,546	-2,855	-1,825	-958	-7,100	-3,866	-75.39%
YoY %	86.72%	-24.20%	-56.44%	-90.50%	86.51%	-83.65%	-	-
Horiz. %	12.18%	91.72%	73.85%	47.21%	24.78%	183.65%	100.00%	-
NP	1,103	3,854	2,819	2,338	1,366	9,192	11,877	-79.46%
YoY %	-71.38%	36.72%	20.57%	71.16%	-85.14%	-22.61%	-	-
Horiz. %	9.29%	32.45%	23.73%	19.69%	11.50%	77.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,103	3,854	2,819	2,338	1,366	9,192	11,877	-79.46%
YoY %	-71.38%	36.72%	20.57%	71.16%	-85.14%	-22.61%	-	-
Horiz. %	9.29%	32.45%	23.73%	19.69%	11.50%	77.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.92%	47.92%	50.32%	43.84%	41.22%	43.58%	24.56%	-
YoY %	-37.56%	-4.77%	14.78%	6.36%	-5.42%	77.44%	-	-
Horiz. %	121.82%	195.11%	204.89%	178.50%	167.83%	177.44%	100.00%	-
Total Cost	52,364	211,440	155,221	94,494	45,637	213,818	161,432	-52.75%
YoY %	-75.23%	36.22%	64.27%	107.06%	-78.66%	32.45%	-	-
Horiz. %	32.44%	130.98%	96.15%	58.53%	28.27%	132.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,900	327,840	342,307	341,901	341,499	328,183	340,774	-1.93%
YoY %	0.93%	-4.23%	0.12%	0.12%	4.06%	-3.69%	-	-
Horiz. %	97.10%	96.20%	100.45%	100.33%	100.21%	96.31%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	-	8,759	5,033	5,027	5,059	3,757	3,758	-
YoY %	-	74.03%	0.12%	-0.63%	34.66%	-0.03%	-	-
Horiz. %	-	233.08%	133.93%	133.77%	134.62%	99.97%	100.00%	-
Div Payout %	-	227.27%	178.57%	215.05%	370.37%	40.88%	31.65%	-
YoY %	-	27.27%	-16.96%	-41.94%	805.99%	29.16%	-	-
Horiz. %	-	718.07%	564.20%	679.46%	1,170.21%	129.16%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	330,900	327,840	342,307	341,901	341,499	328,183	340,774	-1.93%
YoY %	0.93%	-4.23%	0.12%	0.12%	4.06%	-3.69%	-	-
Horiz. %	97.10%	96.20%	100.45%	100.33%	100.21%	96.31%	100.00%	-
NOSH	250,681	250,259	251,696	251,397	252,962	250,522	250,569	0.02%
YoY %	0.17%	-0.57%	0.12%	-0.62%	0.97%	-0.02%	-	-
Horiz. %	100.04%	99.88%	100.45%	100.33%	100.96%	99.98%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	2.06%	1.79%	1.78%	2.41%	2.91%	4.12%	6.85%	-
YoY %	15.08%	0.56%	-26.14%	-17.18%	-29.37%	-39.85%	-	-
Horiz. %	30.07%	26.13%	25.99%	35.18%	42.48%	60.15%	100.00%	-
ROE	0.33%	1.18%	0.82%	0.68%	0.40%	2.80%	3.49%	-
YoY %	-72.03%	43.90%	20.59%	70.00%	-85.71%	-19.77%	-	-
Horiz. %	9.46%	33.81%	23.50%	19.48%	11.46%	80.23%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	21.33	86.03	62.79	38.52	18.58	89.02	69.17	-54.32%
YoY %	-75.21%	37.01%	63.01%	107.32%	-79.13%	28.70%	-	-
Horiz. %	30.84%	124.37%	90.78%	55.69%	26.86%	128.70%	100.00%	-
EPS	0.44	1.54	1.12	0.93	0.54	3.67	4.74	-79.46%
YoY %	-71.43%	37.50%	20.43%	72.22%	-85.29%	-22.57%	-	-
Horiz. %	9.28%	32.49%	23.63%	19.62%	11.39%	77.43%	100.00%	-
DPS	0.00	3.50	2.00	2.00	2.00	1.50	1.50	-
YoY %	0.00%	75.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	0.00%	233.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	1.32	1.31	1.36	1.36	1.35	1.31	1.36	-1.96%
YoY %	0.76%	-3.68%	0.00%	0.74%	3.05%	-3.68%	-	-
Horiz. %	97.06%	96.32%	100.00%	100.00%	99.26%	96.32%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 249,230
RPS	18.96	76.33	56.03	34.33	16.66	79.06	61.44	-54.30%
YoY %	-75.16%	36.23%	63.21%	106.06%	-78.93%	28.68%	-	-
Horiz. %	30.86%	124.24%	91.19%	55.88%	27.12%	128.68%	100.00%	-
EPS	0.39	1.37	1.00	0.83	0.48	3.26	4.21	-79.49%
YoY %	-71.53%	37.00%	20.48%	72.92%	-85.28%	-22.57%	-	-
Horiz. %	9.26%	32.54%	23.75%	19.71%	11.40%	77.43%	100.00%	-
DPS	0.00	3.11	1.78	1.78	1.79	1.33	1.33	-
YoY %	0.00%	74.72%	0.00%	-0.56%	34.59%	0.00%	-	-
Horiz. %	0.00%	233.83%	133.83%	133.83%	134.59%	100.00%	100.00%	-
NAPS	1.1731	1.1623	1.2136	1.2121	1.2107	1.1635	1.2081	-1.93%
YoY %	0.93%	-4.23%	0.12%	0.12%	4.06%	-3.69%	-	-
Horiz. %	97.10%	96.21%	100.46%	100.33%	100.22%	96.31%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	0.71	0.69	0.68	0.69	0.58	0.60	0.67	-
P/RPS	3.33	0.80	1.08	1.79	3.12	0.67	0.97	127.39%
YoY %	316.25%	-25.93%	-39.66%	-42.63%	365.67%	-30.93%	-	-
Horiz. %	343.30%	82.47%	111.34%	184.54%	321.65%	69.07%	100.00%	-
P/EPS	161.36	44.81	60.71	74.19	107.41	16.35	14.14	406.12%
YoY %	260.10%	-26.19%	-18.17%	-30.93%	556.94%	15.63%	-	-
Horiz. %	1,141.16%	316.90%	429.35%	524.68%	759.62%	115.63%	100.00%	-
EY	0.62	2.23	1.65	1.35	0.93	6.12	7.07	-80.23%
YoY %	-72.20%	35.15%	22.22%	45.16%	-84.80%	-13.44%	-	-
Horiz. %	8.77%	31.54%	23.34%	19.09%	13.15%	86.56%	100.00%	-
DY	0.00	5.07	2.94	2.90	3.45	2.50	2.24	-
YoY %	0.00%	72.45%	1.38%	-15.94%	38.00%	11.61%	-	-
Horiz. %	0.00%	226.34%	131.25%	129.46%	154.02%	111.61%	100.00%	-
P/NAPS	0.54	0.53	0.50	0.51	0.43	0.46	0.49	6.68%
YoY %	1.89%	6.00%	-1.96%	18.60%	-6.52%	-6.12%	-	-
Horiz. %	110.20%	108.16%	102.04%	104.08%	87.76%	93.88%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	25/05/04	24/02/04	21/11/03	25/08/03	28/05/03	25/02/03	21/11/02	-
Price	0.62	0.74	0.69	0.77	0.64	0.58	0.62	-
P/RPS	2.91	0.86	1.10	2.00	3.44	0.65	0.90	118.50%
YoY %	238.37%	-21.82%	-45.00%	-41.86%	429.23%	-27.78%	-	-
Horiz. %	323.33%	95.56%	122.22%	222.22%	382.22%	72.22%	100.00%	-
P/EPS	140.91	48.05	61.61	82.80	118.52	15.81	13.08	387.07%
YoY %	193.26%	-22.01%	-25.59%	-30.14%	649.65%	20.87%	-	-
Horiz. %	1,077.29%	367.35%	471.02%	633.03%	906.12%	120.87%	100.00%	-
EY	0.71	2.08	1.62	1.21	0.84	6.33	7.65	-79.47%
YoY %	-65.87%	28.40%	33.88%	44.05%	-86.73%	-17.25%	-	-
Horiz. %	9.28%	27.19%	21.18%	15.82%	10.98%	82.75%	100.00%	-
DY	0.00	4.73	2.90	2.60	3.13	2.59	2.42	-
YoY %	0.00%	63.10%	11.54%	-16.93%	20.85%	7.02%	-	-
Horiz. %	0.00%	195.45%	119.83%	107.44%	129.34%	107.02%	100.00%	-
P/NAPS	0.47	0.56	0.51	0.57	0.47	0.44	0.46	1.44%
YoY %	-16.07%	9.80%	-10.53%	21.28%	6.82%	-4.35%	-	-
Horiz. %	102.17%	121.74%	110.87%	123.91%	102.17%	95.65%	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