[GUH] YoY Cumulative 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- 195.19%

YoY- 39.26%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	138,421	130,228	118,065	108,745	96,832	109,072	118,554	2.61%
YoY %	6.29%	10.30%	8.57%	12.30%	-11.22%	-8.00%	-	-
Horiz. %	116.76%	109.85%	99.59%	91.73%	81.68%	92.00%	100.00%	-
PBT	15,432	8,059	-5,506	4,216	4,163	10,200	10,692	6.30%
YoY %	91.49%	246.37%	-230.60%	1.27%	-59.19%	-4.60%	-	-
Horiz. %	144.33%	75.37%	-51.50%	39.43%	38.94%	95.40%	100.00%	-
Tax	-1,310	-571	240	-960	-1,825	-2,510	-859	7.28%
YoY %	-129.42%	-337.92%	125.00%	47.40%	27.29%	-192.20%	-	-
Horiz. %	152.50%	66.47%	-27.94%	111.76%	212.46%	292.20%	100.00%	-
NP	14,122	7,488	-5,266	3,256	2,338	7,690	9,833	6.21%
YoY %	88.60%	242.20%	-261.73%	39.26%	-69.60%	-21.79%	-	-
Horiz. %	143.62%	76.15%	-53.55%	33.11%	23.78%	78.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,122	7,488	-5,266	3,256	2,338	7,690	9,833	6.21%
YoY %	88.60%	242.20%	-261.73%	39.26%	-69.60%	-21.79%	-	-
Horiz. %	143.62%	76.15%	-53.55%	33.11%	23.78%	78.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.49%	7.09%	-	22.77%	43.84%	24.61%	8.03%	-
YoY %	19.75%	0.00%	-	-48.06%	78.14%	206.48%	-	-
Horiz. %	105.73%	88.29%	-	283.56%	545.95%	306.48%	100.00%	-
Total Cost	124,299	122,740	123,331	105,489	94,494	101,382	108,721	2.25%
YoY %	1.27%	-0.48%	16.91%	11.64%	-6.79%	-6.75%	-	-
Horiz. %	114.33%	112.89%	113.44%	97.03%	86.91%	93.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,543	298,017	295,899	330,609	341,901	338,159	318,569	-0.26%
YoY %	5.21%	0.72%	-10.50%	-3.30%	1.11%	6.15%	-	-
Horiz. %	98.42%	93.55%	92.88%	103.78%	107.32%	106.15%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	3,762	-	-	-	5,027	3,757	3,762	0.00%
YoY %	0.00%	-	-	-	33.80%	-0.13%	-	-
Horiz. %	100.00%	-	-	-	133.63%	99.87%	100.00%	-
Div Payout %	26.64%	-	-	-	215.05%	48.86%	38.27%	-
YoY %	0.00%	-	-	-	340.14%	27.67%	-	-
Horiz. %	69.61%	-	-	-	561.93%	127.67%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	313,543	298,017	295,899	330,609	341,901	338,159	318,569	-0.26%
YoY %	5.21%	0.72%	-10.50%	-3.30%	1.11%	6.15%	-	-
Horiz. %	98.42%	93.55%	92.88%	103.78%	107.32%	106.15%	100.00%	-
NOSH	250,834	250,434	250,761	250,461	251,397	250,488	250,841	-0.00%
YoY %	0.16%	-0.13%	0.12%	-0.37%	0.36%	-0.14%	-	-
Horiz. %	100.00%	99.84%	99.97%	99.85%	100.22%	99.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	10.20%	5.75%	-4.46%	2.99%	2.41%	7.05%	8.29%	-
YoY %	77.39%	228.92%	-249.16%	24.07%	-65.82%	-14.96%	-	-
Horiz. %	123.04%	69.36%	-53.80%	36.07%	29.07%	85.04%	100.00%	-
ROE	4.50%	2.51%	-1.78%	0.98%	0.68%	2.27%	3.09%	-
YoY %	79.28%	241.01%	-281.63%	44.12%	-70.04%	-26.54%	-	-
Horiz. %	145.63%	81.23%	-57.61%	31.72%	22.01%	73.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	55.18	52.00	47.08	43.42	38.52	43.54	47.26	2.61%
YoY %	6.12%	10.45%	8.43%	12.72%	-11.53%	-7.87%	-	-
Horiz. %	116.76%	110.03%	99.62%	91.87%	81.51%	92.13%	100.00%	-
EPS	5.63	2.99	-2.10	1.30	0.93	3.07	3.92	6.21%
YoY %	88.29%	242.38%	-261.54%	39.78%	-69.71%	-21.68%	-	-
Horiz. %	143.62%	76.28%	-53.57%	33.16%	23.72%	78.32%	100.00%	-
DPS	1.50	0.00	0.00	0.00	2.00	1.50	1.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	100.00%	0.00%	0.00%	0.00%	133.33%	100.00%	100.00%	-
NAPS	1.25	1.19	1.18	1.32	1.36	1.35	1.27	-0.26%
YoY %	5.04%	0.85%	-10.61%	-2.94%	0.74%	6.30%	-	-
Horiz. %	98.43%	93.70%	92.91%	103.94%	107.09%	106.30%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 250,348
RPS	49.07	46.17	41.86	38.55	34.33	38.67	42.03	2.61%
YoY %	6.28%	10.30%	8.59%	12.29%	-11.22%	-7.99%	-	-
Horiz. %	116.75%	109.85%	99.60%	91.72%	81.68%	92.01%	100.00%	-
EPS	5.01	2.65	-1.87	1.15	0.83	2.73	3.49	6.20%
YoY %	89.06%	241.71%	-262.61%	38.55%	-69.60%	-21.78%	-	-
Horiz. %	143.55%	75.93%	-53.58%	32.95%	23.78%	78.22%	100.00%	-
DPS	1.33	0.00	0.00	0.00	1.78	1.33	1.33	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	33.83%	0.00%	-	-
Horiz. %	100.00%	0.00%	0.00%	0.00%	133.83%	100.00%	100.00%	-
NAPS	1.1116	1.0565	1.049	1.1721	1.2121	1.1989	1.1294	-0.26%
YoY %	5.22%	0.71%	-10.50%	-3.30%	1.10%	6.15%	-	-
Horiz. %	98.42%	93.55%	92.88%	103.78%	107.32%	106.15%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
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	1.20	0.60	0.64	1.38	1.79	1.91	1.59	-4.57%
YoY %	100.00%	-6.25%	-53.62%	-22.91%	-6.28%	20.13%	-	-
Horiz. %	75.47%	37.74%	40.25%	86.79%	112.58%	120.13%	100.00%	-
P/EPS	11.72	10.37	-14.29	46.15	74.19	27.04	19.13	-7.83%
YoY %	13.02%	172.57%	-130.96%	-37.79%	174.37%	41.35%	-	-
Horiz. %	61.27%	54.21%	-74.70%	241.24%	387.82%	141.35%	100.00%	-
EY	8.53	9.65	-7.00	2.17	1.35	3.70	5.23	8.49%
YoY %	-11.61%	237.86%	-422.58%	60.74%	-63.51%	-29.25%	-	-
Horiz. %	163.10%	184.51%	-133.84%	41.49%	25.81%	70.75%	100.00%	-
DY	2.27	0.00	0.00	0.00	2.90	1.81	2.00	2.13%
YoY %	0.00%	0.00%	0.00%	0.00%	60.22%	-9.50%	-	-
Horiz. %	113.50%	0.00%	0.00%	0.00%	145.00%	90.50%	100.00%	-
P/NAPS	0.53	0.26	0.25	0.45	0.51	0.61	0.59	-1.77%
YoY %	103.85%	4.00%	-44.44%	-11.76%	-16.39%	3.39%	-	-
Horiz. %	89.83%	44.07%	42.37%	76.27%	86.44%	103.39%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
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	1.18	0.85	0.59	1.27	2.00	1.86	1.82	-6.96%
YoY %	38.82%	44.07%	-53.54%	-36.50%	7.53%	2.20%	-	-
Horiz. %	64.84%	46.70%	32.42%	69.78%	109.89%	102.20%	100.00%	-
P/EPS	11.55	14.72	-13.33	42.31	82.80	26.38	21.94	-10.13%
YoY %	-21.54%	210.43%	-131.51%	-48.90%	213.87%	20.24%	-	-
Horiz. %	52.64%	67.09%	-60.76%	192.84%	377.39%	120.24%	100.00%	-
EY	8.66	6.80	-7.50	2.36	1.21	3.79	4.56	11.27%
YoY %	27.35%	190.67%	-417.80%	95.04%	-68.07%	-16.89%	-	-
Horiz. %	189.91%	149.12%	-164.47%	51.75%	26.54%	83.11%	100.00%	-
DY	2.31	0.00	0.00	0.00	2.60	1.85	1.74	4.83%
YoY %	0.00%	0.00%	0.00%	0.00%	40.54%	6.32%	-	-
Horiz. %	132.76%	0.00%	0.00%	0.00%	149.43%	106.32%	100.00%	-
P/NAPS	0.52	0.37	0.24	0.42	0.57	0.60	0.68	-4.37%
YoY %	40.54%	54.17%	-42.86%	-26.32%	-5.00%	-11.76%	-	-
Horiz. %	76.47%	54.41%	35.29%	61.76%	83.82%	88.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos