[GUH] QoQ TTM 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- -41.2%
YoY- -77.03%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 221,758 215,294 207,741 210,770 221,183 223,010 225,157 -1.00%
PBT 6,650 7,400 6,223 10,255 13,661 16,292 19,019 -50.33%
Tax -3,059 -3,546 -6,089 -6,415 -7,130 -7,100 -2,377 18.29%
NP 3,591 3,854 134 3,840 6,531 9,192 16,642 -63.99%
-
NP to SH 3,591 3,854 134 3,840 6,531 9,192 16,642 -63.99%
-
Tax Rate 46.00% 47.92% 97.85% 62.55% 52.19% 43.58% 12.50% -
Total Cost 218,167 211,440 207,607 206,930 214,652 213,818 208,515 3.05%
-
Net Worth 330,900 330,695 344,294 338,953 341,499 249,583 340,977 -1.97%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,786 8,845 5,059 5,059 8,822 3,763 3,763 0.40%
Div Payout % 105.45% 229.52% 3,775.57% 131.75% 135.09% 40.94% 22.61% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 330,900 330,695 344,294 338,953 341,499 249,583 340,977 -1.97%
NOSH 250,681 252,439 253,157 249,230 252,962 249,583 250,718 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.62% 1.79% 0.06% 1.82% 2.95% 4.12% 7.39% -
ROE 1.09% 1.17% 0.04% 1.13% 1.91% 3.68% 4.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.46 85.29 82.06 84.57 87.44 89.35 89.80 -0.99%
EPS 1.43 1.53 0.05 1.54 2.58 3.68 6.64 -64.03%
DPS 1.50 3.50 2.00 2.00 3.50 1.50 1.50 0.00%
NAPS 1.32 1.31 1.36 1.36 1.35 1.00 1.36 -1.96%
Adjusted Per Share Value based on latest NOSH - 249,230
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 78.62 76.33 73.65 74.72 78.41 79.06 79.82 -1.00%
EPS 1.27 1.37 0.05 1.36 2.32 3.26 5.90 -64.04%
DPS 1.34 3.14 1.79 1.79 3.13 1.33 1.33 0.50%
NAPS 1.1731 1.1724 1.2206 1.2017 1.2107 0.8848 1.2088 -1.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
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 0.80 0.81 0.83 0.82 0.66 0.67 0.75 4.39%
P/EPS 49.56 45.20 1,284.68 44.78 22.46 16.29 10.09 188.67%
EY 2.02 2.21 0.08 2.23 4.45 6.14 9.91 -65.33%
DY 2.11 5.07 2.94 2.90 6.03 2.50 2.24 -3.90%
P/NAPS 0.54 0.53 0.50 0.51 0.43 0.60 0.49 6.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
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 0.70 0.87 0.84 0.91 0.73 0.65 0.69 0.96%
P/EPS 43.28 48.47 1,303.57 49.98 24.79 15.75 9.34 177.68%
EY 2.31 2.06 0.08 2.00 4.03 6.35 10.71 -64.00%
DY 2.42 4.73 2.90 2.60 5.47 2.59 2.42 0.00%
P/NAPS 0.47 0.56 0.51 0.57 0.47 0.58 0.46 1.44%

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