[GUH] QoQ TTM 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- -28.95%
YoY- -66.51%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 215,294 207,741 210,770 221,183 223,010 225,157 219,420 -1.25%
PBT 7,400 6,223 10,255 13,661 16,292 19,019 18,263 -45.15%
Tax -3,546 -6,089 -6,415 -7,130 -7,100 -2,377 -1,544 73.80%
NP 3,854 134 3,840 6,531 9,192 16,642 16,719 -62.30%
-
NP to SH 3,854 134 3,840 6,531 9,192 16,642 16,719 -62.30%
-
Tax Rate 47.92% 97.85% 62.55% 52.19% 43.58% 12.50% 8.45% -
Total Cost 211,440 207,607 206,930 214,652 213,818 208,515 202,701 2.84%
-
Net Worth 330,695 344,294 338,953 341,499 249,583 340,977 338,702 -1.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 8,845 5,059 5,059 8,822 3,763 3,763 3,763 76.50%
Div Payout % 229.52% 3,775.57% 131.75% 135.09% 40.94% 22.61% 22.51% -
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 330,695 344,294 338,953 341,499 249,583 340,977 338,702 -1.57%
NOSH 252,439 253,157 249,230 252,962 249,583 250,718 250,890 0.41%
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% 0.06% 1.82% 2.95% 4.12% 7.39% 7.62% -
ROE 1.17% 0.04% 1.13% 1.91% 3.68% 4.88% 4.94% -
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 85.29 82.06 84.57 87.44 89.35 89.80 87.46 -1.65%
EPS 1.53 0.05 1.54 2.58 3.68 6.64 6.66 -62.38%
DPS 3.50 2.00 2.00 3.50 1.50 1.50 1.50 75.64%
NAPS 1.31 1.36 1.36 1.35 1.00 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 73.65 74.72 78.41 79.06 79.82 77.79 -1.25%
EPS 1.37 0.05 1.36 2.32 3.26 5.90 5.93 -62.24%
DPS 3.14 1.79 1.79 3.13 1.33 1.33 1.33 77.02%
NAPS 1.1724 1.2206 1.2017 1.2107 0.8848 1.2088 1.2008 -1.57%
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 0.81 0.83 0.82 0.66 0.67 0.75 0.95 -10.05%
P/EPS 45.20 1,284.68 44.78 22.46 16.29 10.09 12.46 135.53%
EY 2.21 0.08 2.23 4.45 6.14 9.91 8.03 -57.58%
DY 5.07 2.94 2.90 6.03 2.50 2.24 1.81 98.33%
P/NAPS 0.53 0.50 0.51 0.43 0.60 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 0.87 0.84 0.91 0.73 0.65 0.69 0.93 -4.33%
P/EPS 48.47 1,303.57 49.98 24.79 15.75 9.34 12.16 150.76%
EY 2.06 0.08 2.00 4.03 6.35 10.71 8.23 -60.18%
DY 4.73 2.90 2.60 5.47 2.59 2.42 1.85 86.65%
P/NAPS 0.56 0.51 0.57 0.47 0.58 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