[GUH] YoY Annualized 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- -14.42%
YoY- -69.6%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 260,456 236,130 217,490 193,664 218,144 118,554 241,514 1.26%
PBT 16,118 -11,012 8,432 8,326 20,400 10,692 15,234 0.94%
Tax -1,142 480 -1,920 -3,650 -5,020 -859 -1,154 -0.17%
NP 14,976 -10,532 6,512 4,676 15,380 9,833 14,080 1.03%
-
NP to SH 14,976 -10,532 6,512 4,676 15,380 9,833 14,080 1.03%
-
Tax Rate 7.09% - 22.77% 43.84% 24.61% 8.03% 7.58% -
Total Cost 245,480 246,662 210,978 188,988 202,764 108,721 227,434 1.28%
-
Net Worth 298,017 295,899 330,609 341,901 338,159 318,569 309,560 -0.63%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 10,055 7,514 3,762 - -
Div Payout % - - - 215.05% 48.86% 38.27% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 298,017 295,899 330,609 341,901 338,159 318,569 309,560 -0.63%
NOSH 250,434 250,761 250,461 251,397 250,488 250,841 249,645 0.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.75% -4.46% 2.99% 2.41% 7.05% 8.29% 5.83% -
ROE 5.03% -3.56% 1.97% 1.37% 4.55% 3.09% 4.55% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 104.00 94.17 86.84 77.03 87.09 47.26 96.74 1.21%
EPS 5.98 -4.20 2.60 1.86 6.14 3.92 5.64 0.97%
DPS 0.00 0.00 0.00 4.00 3.00 1.50 0.00 -
NAPS 1.19 1.18 1.32 1.36 1.35 1.27 1.24 -0.68%
Adjusted Per Share Value based on latest NOSH - 249,230
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 92.34 83.71 77.11 68.66 77.34 42.03 85.62 1.26%
EPS 5.31 -3.73 2.31 1.66 5.45 3.49 4.99 1.04%
DPS 0.00 0.00 0.00 3.57 2.66 1.33 0.00 -
NAPS 1.0565 1.049 1.1721 1.2121 1.1989 1.1294 1.0975 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.31 0.30 0.60 0.69 0.83 0.75 1.54 -
P/RPS 0.30 0.32 0.69 0.90 0.95 1.59 1.59 -24.25%
P/EPS 5.18 -7.14 23.08 37.10 13.52 19.13 27.30 -24.18%
EY 19.29 -14.00 4.33 2.70 7.40 5.23 3.66 31.90%
DY 0.00 0.00 0.00 5.80 3.61 2.00 0.00 -
P/NAPS 0.26 0.25 0.45 0.51 0.61 0.59 1.24 -22.91%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 23/08/05 23/08/04 25/08/03 22/08/02 27/08/01 16/08/00 -
Price 0.44 0.28 0.55 0.77 0.81 0.86 1.58 -
P/RPS 0.42 0.30 0.63 1.00 0.93 1.82 1.63 -20.22%
P/EPS 7.36 -6.67 21.15 41.40 13.19 21.94 28.01 -19.96%
EY 13.59 -15.00 4.73 2.42 7.58 4.56 3.57 24.94%
DY 0.00 0.00 0.00 5.19 3.70 1.74 0.00 -
P/NAPS 0.37 0.24 0.42 0.57 0.60 0.68 1.27 -18.57%

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