[GUH] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 47.6%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 276,842 260,456 236,130 217,490 193,664 218,144 118,554 15.17%
PBT 30,864 16,118 -11,012 8,432 8,326 20,400 10,692 19.31%
Tax -2,620 -1,142 480 -1,920 -3,650 -5,020 -859 20.41%
NP 28,244 14,976 -10,532 6,512 4,676 15,380 9,833 19.21%
-
NP to SH 28,244 14,976 -10,532 6,512 4,676 15,380 9,833 19.21%
-
Tax Rate 8.49% 7.09% - 22.77% 43.84% 24.61% 8.03% -
Total Cost 248,598 245,480 246,662 210,978 188,988 202,764 108,721 14.77%
-
Net Worth 313,543 298,017 295,899 330,609 341,901 338,159 318,569 -0.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,525 - - - 10,055 7,514 3,762 12.24%
Div Payout % 26.64% - - - 215.05% 48.86% 38.27% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 313,543 298,017 295,899 330,609 341,901 338,159 318,569 -0.26%
NOSH 250,834 250,434 250,761 250,461 251,397 250,488 250,841 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.20% 5.75% -4.46% 2.99% 2.41% 7.05% 8.29% -
ROE 9.01% 5.03% -3.56% 1.97% 1.37% 4.55% 3.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 110.37 104.00 94.17 86.84 77.03 87.09 47.26 15.17%
EPS 11.26 5.98 -4.20 2.60 1.86 6.14 3.92 19.21%
DPS 3.00 0.00 0.00 0.00 4.00 3.00 1.50 12.24%
NAPS 1.25 1.19 1.18 1.32 1.36 1.35 1.27 -0.26%
Adjusted Per Share Value based on latest NOSH - 250,348
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 98.15 92.34 83.71 77.11 68.66 77.34 42.03 15.17%
EPS 10.01 5.31 -3.73 2.31 1.66 5.45 3.49 19.18%
DPS 2.67 0.00 0.00 0.00 3.57 2.66 1.33 12.31%
NAPS 1.1116 1.0565 1.049 1.1721 1.2121 1.1989 1.1294 -0.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.66 0.31 0.30 0.60 0.69 0.83 0.75 -
P/RPS 0.60 0.30 0.32 0.69 0.90 0.95 1.59 -14.98%
P/EPS 5.86 5.18 -7.14 23.08 37.10 13.52 19.13 -17.88%
EY 17.06 19.29 -14.00 4.33 2.70 7.40 5.23 21.77%
DY 4.55 0.00 0.00 0.00 5.80 3.61 2.00 14.67%
P/NAPS 0.53 0.26 0.25 0.45 0.51 0.61 0.59 -1.77%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 15/08/06 23/08/05 23/08/04 25/08/03 22/08/02 27/08/01 -
Price 0.65 0.44 0.28 0.55 0.77 0.81 0.86 -
P/RPS 0.59 0.42 0.30 0.63 1.00 0.93 1.82 -17.11%
P/EPS 5.77 7.36 -6.67 21.15 41.40 13.19 21.94 -19.94%
EY 17.32 13.59 -15.00 4.73 2.42 7.58 4.56 24.89%
DY 4.62 0.00 0.00 0.00 5.19 3.70 1.74 17.66%
P/NAPS 0.52 0.37 0.24 0.42 0.57 0.60 0.68 -4.37%

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