[GUH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -435.79%
YoY- -681.77%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 295,145 273,057 254,893 220,668 210,720 231,078 236,072 3.79%
PBT 38,329 18,190 -4,228 -19,828 7,565 20,990 20,638 10.86%
Tax -4,470 -2,233 8 -2,038 -3,806 -5,154 -1,842 15.91%
NP 33,858 15,957 -4,220 -21,866 3,758 15,836 18,796 10.30%
-
NP to SH 33,858 15,957 -4,220 -21,866 3,758 15,836 18,796 10.30%
-
Tax Rate 11.66% 12.28% - - 50.31% 24.55% 8.93% -
Total Cost 261,286 257,100 259,113 242,534 206,961 215,242 217,276 3.12%
-
Net Worth 327,985 298,572 298,916 293,394 342,307 340,774 323,578 0.22%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,282 5,018 - - 6,711 5,011 5,016 8.71%
Div Payout % 24.46% 31.45% - - 178.57% 31.65% 26.69% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 327,985 298,572 298,916 293,394 342,307 340,774 323,578 0.22%
NOSH 248,473 250,901 251,190 250,764 251,696 250,569 250,836 -0.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.47% 5.84% -1.66% -9.91% 1.78% 6.85% 7.96% -
ROE 10.32% 5.34% -1.41% -7.45% 1.10% 4.65% 5.81% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 118.78 108.83 101.47 88.00 83.72 92.22 94.11 3.95%
EPS 13.63 6.36 -1.68 8.72 1.49 6.32 7.49 10.48%
DPS 3.33 2.00 0.00 0.00 2.67 2.00 2.00 8.86%
NAPS 1.32 1.19 1.19 1.17 1.36 1.36 1.29 0.38%
Adjusted Per Share Value based on latest NOSH - 250,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 104.64 96.81 90.37 78.23 74.71 81.92 83.69 3.79%
EPS 12.00 5.66 -1.50 -7.75 1.33 5.61 6.66 10.30%
DPS 2.94 1.78 0.00 0.00 2.38 1.78 1.78 8.71%
NAPS 1.1628 1.0585 1.0597 1.0402 1.2136 1.2081 1.1472 0.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.85 0.35 0.25 0.56 0.68 0.67 0.62 -
P/RPS 0.72 0.32 0.25 0.64 0.81 0.73 0.66 1.46%
P/EPS 6.24 5.50 -14.88 -6.42 45.54 10.60 8.27 -4.58%
EY 16.03 18.17 -6.72 -15.57 2.20 9.43 12.09 4.81%
DY 3.92 5.71 0.00 0.00 3.92 2.99 3.23 3.27%
P/NAPS 0.64 0.29 0.21 0.48 0.50 0.49 0.48 4.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 15/11/06 22/11/05 26/11/04 21/11/03 21/11/02 26/11/01 -
Price 0.84 0.38 0.22 0.59 0.69 0.62 0.82 -
P/RPS 0.71 0.35 0.22 0.67 0.82 0.67 0.87 -3.32%
P/EPS 6.16 5.97 -13.10 -6.77 46.21 9.81 10.94 -9.12%
EY 16.22 16.74 -7.64 -14.78 2.16 10.19 9.14 10.02%
DY 3.97 5.26 0.00 0.00 3.86 3.23 2.44 8.44%
P/NAPS 0.64 0.32 0.18 0.50 0.51 0.46 0.64 0.00%

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