[GUH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 2.96%
YoY- -15.75%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 193,664 188,012 223,010 231,078 218,144 195,320 228,902 -10.57%
PBT 8,326 9,296 16,292 20,990 20,400 19,820 18,755 -41.89%
Tax -3,650 -3,832 -7,100 -5,154 -5,020 -3,712 107 -
NP 4,676 5,464 9,192 15,836 15,380 16,108 18,862 -60.63%
-
NP to SH 4,676 5,464 9,192 15,836 15,380 16,108 18,862 -60.63%
-
Tax Rate 43.84% 41.22% 43.58% 24.55% 24.61% 18.73% -0.57% -
Total Cost 188,988 182,548 213,818 215,242 202,764 179,212 210,040 -6.81%
-
Net Worth 341,901 341,499 328,183 340,774 338,159 335,166 328,580 2.69%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 10,055 20,237 3,757 5,011 7,514 - 3,762 92.94%
Div Payout % 215.05% 370.37% 40.88% 31.65% 48.86% - 19.95% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 341,901 341,499 328,183 340,774 338,159 335,166 328,580 2.69%
NOSH 251,397 252,962 250,522 250,569 250,488 250,124 250,824 0.15%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.41% 2.91% 4.12% 6.85% 7.05% 8.25% 8.24% -
ROE 1.37% 1.60% 2.80% 4.65% 4.55% 4.81% 5.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.03 74.32 89.02 92.22 87.09 78.09 91.26 -10.71%
EPS 1.86 2.16 3.67 6.32 6.14 6.44 7.52 -60.69%
DPS 4.00 8.00 1.50 2.00 3.00 0.00 1.50 92.64%
NAPS 1.36 1.35 1.31 1.36 1.35 1.34 1.31 2.53%
Adjusted Per Share Value based on latest NOSH - 250,718
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 68.66 66.65 79.06 81.92 77.34 69.25 81.15 -10.57%
EPS 1.66 1.94 3.26 5.61 5.45 5.71 6.69 -60.61%
DPS 3.57 7.17 1.33 1.78 2.66 0.00 1.33 93.49%
NAPS 1.2121 1.2107 1.1635 1.2081 1.1989 1.1882 1.1649 2.69%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.69 0.58 0.60 0.67 0.83 0.82 0.82 -
P/RPS 0.90 0.78 0.67 0.73 0.95 1.05 0.90 0.00%
P/EPS 37.10 26.85 16.35 10.60 13.52 12.73 10.90 126.78%
EY 2.70 3.72 6.12 9.43 7.40 7.85 9.17 -55.84%
DY 5.80 13.79 2.50 2.99 3.61 0.00 1.83 116.22%
P/NAPS 0.51 0.43 0.46 0.49 0.61 0.61 0.63 -13.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 28/05/03 25/02/03 21/11/02 22/08/02 23/05/02 27/02/02 -
Price 0.77 0.64 0.58 0.62 0.81 0.93 0.77 -
P/RPS 1.00 0.86 0.65 0.67 0.93 1.19 0.84 12.36%
P/EPS 41.40 29.63 15.81 9.81 13.19 14.44 10.24 154.43%
EY 2.42 3.38 6.33 10.19 7.58 6.92 9.77 -60.65%
DY 5.19 12.50 2.59 3.23 3.70 0.00 1.95 92.39%
P/NAPS 0.57 0.47 0.44 0.46 0.60 0.69 0.59 -2.27%

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