[GUH] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.54%
YoY- -58.07%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 274,252 263,252 219,528 215,294 223,010 228,902 244,680 1.91%
PBT 21,533 -8,617 -47,548 7,400 16,292 18,755 16,578 4.45%
Tax -956 -1,331 478 -3,546 -7,100 107 -1,962 -11.28%
NP 20,577 -9,948 -47,070 3,854 9,192 18,862 14,616 5.86%
-
NP to SH 20,577 -9,948 -47,070 3,854 9,192 18,862 14,616 5.86%
-
Tax Rate 4.44% - - 47.92% 43.58% -0.57% 11.83% -
Total Cost 253,675 273,200 266,598 211,440 213,818 210,040 230,064 1.64%
-
Net Worth 305,772 293,177 300,766 327,840 328,183 328,580 312,307 -0.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,759 - - 8,759 3,757 3,762 4,996 -4.62%
Div Payout % 18.27% - - 227.27% 40.88% 19.95% 34.19% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 305,772 293,177 300,766 327,840 328,183 328,580 312,307 -0.35%
NOSH 250,633 250,579 250,638 250,259 250,522 250,824 249,846 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.50% -3.78% -21.44% 1.79% 4.12% 8.24% 5.97% -
ROE 6.73% -3.39% -15.65% 1.18% 2.80% 5.74% 4.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 109.42 105.06 87.59 86.03 89.02 91.26 97.93 1.86%
EPS 8.21 -3.97 -18.78 1.54 3.67 7.52 5.85 5.80%
DPS 1.50 0.00 0.00 3.50 1.50 1.50 2.00 -4.67%
NAPS 1.22 1.17 1.20 1.31 1.31 1.31 1.25 -0.40%
Adjusted Per Share Value based on latest NOSH - 252,439
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.23 93.33 77.83 76.33 79.06 81.15 86.75 1.91%
EPS 7.30 -3.53 -16.69 1.37 3.26 6.69 5.18 5.88%
DPS 1.33 0.00 0.00 3.11 1.33 1.33 1.77 -4.64%
NAPS 1.084 1.0394 1.0663 1.1623 1.1635 1.1649 1.1072 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.37 0.22 0.53 0.69 0.60 0.82 0.89 -
P/RPS 0.34 0.21 0.61 0.80 0.67 0.90 0.91 -15.12%
P/EPS 4.51 -5.54 -2.82 44.81 16.35 10.90 15.21 -18.33%
EY 22.19 -18.05 -35.43 2.23 6.12 9.17 6.57 22.47%
DY 4.05 0.00 0.00 5.07 2.50 1.83 2.25 10.28%
P/NAPS 0.30 0.19 0.44 0.53 0.46 0.63 0.71 -13.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 13/02/06 28/02/05 24/02/04 25/02/03 27/02/02 20/02/01 -
Price 0.41 0.30 0.50 0.74 0.58 0.77 0.85 -
P/RPS 0.37 0.29 0.57 0.86 0.65 0.84 0.87 -13.27%
P/EPS 4.99 -7.56 -2.66 48.05 15.81 10.24 14.53 -16.30%
EY 20.02 -13.23 -37.56 2.08 6.33 9.77 6.88 19.47%
DY 3.66 0.00 0.00 4.73 2.59 1.95 2.35 7.65%
P/NAPS 0.34 0.26 0.42 0.56 0.44 0.59 0.68 -10.90%

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