[GUH] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -96.51%
YoY- -99.19%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 227,207 221,758 215,294 207,741 210,770 221,183 223,010 1.25%
PBT 7,453 6,650 7,400 6,223 10,255 13,661 16,292 -40.65%
Tax -2,681 -3,059 -3,546 -6,089 -6,415 -7,130 -7,100 -47.78%
NP 4,772 3,591 3,854 134 3,840 6,531 9,192 -35.43%
-
NP to SH 4,772 3,591 3,854 134 3,840 6,531 9,192 -35.43%
-
Tax Rate 35.97% 46.00% 47.92% 97.85% 62.55% 52.19% 43.58% -
Total Cost 222,435 218,167 211,440 207,607 206,930 214,652 213,818 2.67%
-
Net Worth 330,460 330,900 330,695 344,294 338,953 341,499 249,583 20.59%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,786 3,786 8,845 5,059 5,059 8,822 3,763 0.40%
Div Payout % 79.35% 105.45% 229.52% 3,775.57% 131.75% 135.09% 40.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 330,460 330,900 330,695 344,294 338,953 341,499 249,583 20.59%
NOSH 250,348 250,681 252,439 253,157 249,230 252,962 249,583 0.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.10% 1.62% 1.79% 0.06% 1.82% 2.95% 4.12% -
ROE 1.44% 1.09% 1.17% 0.04% 1.13% 1.91% 3.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.76 88.46 85.29 82.06 84.57 87.44 89.35 1.05%
EPS 1.91 1.43 1.53 0.05 1.54 2.58 3.68 -35.44%
DPS 1.50 1.50 3.50 2.00 2.00 3.50 1.50 0.00%
NAPS 1.32 1.32 1.31 1.36 1.36 1.35 1.00 20.35%
Adjusted Per Share Value based on latest NOSH - 253,157
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 80.55 78.62 76.33 73.65 74.72 78.41 79.06 1.25%
EPS 1.69 1.27 1.37 0.05 1.36 2.32 3.26 -35.49%
DPS 1.34 1.34 3.14 1.79 1.79 3.13 1.33 0.50%
NAPS 1.1716 1.1731 1.1724 1.2206 1.2017 1.2107 0.8848 20.60%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.71 0.69 0.68 0.69 0.58 0.60 -
P/RPS 0.66 0.80 0.81 0.83 0.82 0.66 0.67 -0.99%
P/EPS 31.48 49.56 45.20 1,284.68 44.78 22.46 16.29 55.20%
EY 3.18 2.02 2.21 0.08 2.23 4.45 6.14 -35.53%
DY 2.50 2.11 5.07 2.94 2.90 6.03 2.50 0.00%
P/NAPS 0.45 0.54 0.53 0.50 0.51 0.43 0.60 -17.46%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 25/05/04 24/02/04 21/11/03 25/08/03 28/05/03 25/02/03 -
Price 0.55 0.62 0.74 0.69 0.77 0.64 0.58 -
P/RPS 0.61 0.70 0.87 0.84 0.91 0.73 0.65 -4.14%
P/EPS 28.85 43.28 48.47 1,303.57 49.98 24.79 15.75 49.76%
EY 3.47 2.31 2.06 0.08 2.00 4.03 6.35 -33.18%
DY 2.73 2.42 4.73 2.90 2.60 5.47 2.59 3.57%
P/NAPS 0.42 0.47 0.56 0.51 0.57 0.47 0.58 -19.37%

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