[GUH] QoQ 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 225,376 219,528 220,668 217,490 213,868 215,294 210,720 4.58%
PBT -29,292 -47,548 -19,828 8,432 6,296 7,400 7,565 -
Tax -948 478 -2,038 -1,920 -1,884 -3,546 -3,806 -60.37%
NP -30,240 -47,070 -21,866 6,512 4,412 3,854 3,758 -
-
NP to SH -30,240 -47,070 -21,866 6,512 4,412 3,854 3,758 -
-
Tax Rate - - - 22.77% 29.92% 47.92% 50.31% -
Total Cost 255,616 266,598 242,534 210,978 209,456 211,440 206,961 15.10%
-
Net Worth 292,887 300,766 293,394 330,609 330,900 327,840 342,307 -9.86%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 8,759 6,711 -
Div Payout % - - - - - 227.27% 178.57% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 292,887 300,766 293,394 330,609 330,900 327,840 342,307 -9.86%
NOSH 250,331 250,638 250,764 250,461 250,681 250,259 251,696 -0.36%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -13.42% -21.44% -9.91% 2.99% 2.06% 1.79% 1.78% -
ROE -10.32% -15.65% -7.45% 1.97% 1.33% 1.18% 1.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 90.03 87.59 88.00 86.84 85.31 86.03 83.72 4.95%
EPS -12.08 -18.78 8.72 2.60 1.76 1.54 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 2.67 -
NAPS 1.17 1.20 1.17 1.32 1.32 1.31 1.36 -9.53%
Adjusted Per Share Value based on latest NOSH - 250,348
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 79.90 77.83 78.23 77.11 75.82 76.33 74.71 4.57%
EPS -10.72 -16.69 -7.75 2.31 1.56 1.37 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 3.11 2.38 -
NAPS 1.0384 1.0663 1.0402 1.1721 1.1731 1.1623 1.2136 -9.86%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.53 0.56 0.60 0.71 0.69 0.68 -
P/RPS 0.41 0.61 0.64 0.69 0.83 0.80 0.81 -36.46%
P/EPS -3.06 -2.82 -6.42 23.08 40.34 44.81 45.54 -
EY -32.65 -35.43 -15.57 4.33 2.48 2.23 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 5.07 3.92 -
P/NAPS 0.32 0.44 0.48 0.45 0.54 0.53 0.50 -25.71%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 26/11/04 23/08/04 25/05/04 24/02/04 21/11/03 -
Price 0.28 0.50 0.59 0.55 0.62 0.74 0.69 -
P/RPS 0.31 0.57 0.67 0.63 0.73 0.86 0.82 -47.68%
P/EPS -2.32 -2.66 -6.77 21.15 35.23 48.05 46.21 -
EY -43.14 -37.56 -14.78 4.73 2.84 2.08 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 4.73 3.86 -
P/NAPS 0.24 0.42 0.50 0.42 0.47 0.56 0.51 -39.47%

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