[GUH] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 65.17%
YoY- -261.73%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 266,798 276,842 260,456 236,130 217,490 193,664 218,144 3.40%
PBT 4,560 30,864 16,118 -11,012 8,432 8,326 20,400 -22.07%
Tax -2,940 -2,620 -1,142 480 -1,920 -3,650 -5,020 -8.52%
NP 1,620 28,244 14,976 -10,532 6,512 4,676 15,380 -31.25%
-
NP to SH 1,620 28,244 14,976 -10,532 6,512 4,676 15,380 -31.25%
-
Tax Rate 64.47% 8.49% 7.09% - 22.77% 43.84% 24.61% -
Total Cost 265,178 248,598 245,480 246,662 210,978 188,988 202,764 4.56%
-
Net Worth 319,371 313,543 298,017 295,899 330,609 341,901 338,159 -0.94%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,885 7,525 - - - 10,055 7,514 10.76%
Div Payout % 857.14% 26.64% - - - 215.05% 48.86% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 319,371 313,543 298,017 295,899 330,609 341,901 338,159 -0.94%
NOSH 231,428 250,834 250,434 250,761 250,461 251,397 250,488 -1.30%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.61% 10.20% 5.75% -4.46% 2.99% 2.41% 7.05% -
ROE 0.51% 9.01% 5.03% -3.56% 1.97% 1.37% 4.55% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 115.28 110.37 104.00 94.17 86.84 77.03 87.09 4.78%
EPS 0.70 11.26 5.98 -4.20 2.60 1.86 6.14 -30.34%
DPS 6.00 3.00 0.00 0.00 0.00 4.00 3.00 12.23%
NAPS 1.38 1.25 1.19 1.18 1.32 1.36 1.35 0.36%
Adjusted Per Share Value based on latest NOSH - 249,347
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 94.59 98.15 92.34 83.71 77.11 68.66 77.34 3.40%
EPS 0.57 10.01 5.31 -3.73 2.31 1.66 5.45 -31.33%
DPS 4.92 2.67 0.00 0.00 0.00 3.57 2.66 10.78%
NAPS 1.1323 1.1116 1.0565 1.049 1.1721 1.2121 1.1989 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.60 0.66 0.31 0.30 0.60 0.69 0.83 -
P/RPS 0.52 0.60 0.30 0.32 0.69 0.90 0.95 -9.54%
P/EPS 85.71 5.86 5.18 -7.14 23.08 37.10 13.52 36.00%
EY 1.17 17.06 19.29 -14.00 4.33 2.70 7.40 -26.44%
DY 10.00 4.55 0.00 0.00 0.00 5.80 3.61 18.48%
P/NAPS 0.43 0.53 0.26 0.25 0.45 0.51 0.61 -5.65%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 21/08/07 15/08/06 23/08/05 23/08/04 25/08/03 22/08/02 -
Price 0.52 0.65 0.44 0.28 0.55 0.77 0.81 -
P/RPS 0.45 0.59 0.42 0.30 0.63 1.00 0.93 -11.38%
P/EPS 74.29 5.77 7.36 -6.67 21.15 41.40 13.19 33.35%
EY 1.35 17.32 13.59 -15.00 4.73 2.42 7.58 -24.97%
DY 11.54 4.62 0.00 0.00 0.00 5.19 3.70 20.85%
P/NAPS 0.38 0.52 0.37 0.24 0.42 0.57 0.60 -7.32%

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