[GUH] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

27-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Dec-2001 [#4]

Profit Trend

QoQ- 0.35%

YoY- 29.05%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Annualized Quarter Result
Revenue	231,078	218,144	195,320	228,902	236,072	118,554	222,464	2.56%
YoY %	5.93%	11.69%	-14.67%	-3.04%	99.13%	-46.71%	-	-
Horiz. %	103.87%	98.06%	87.80%	102.89%	106.12%	53.29%	100.00%	-
PBT	20,990	20,400	19,820	18,755	20,638	10,692	14,232	29.53%
YoY %	2.89%	2.93%	5.68%	-9.12%	93.02%	-24.87%	-	-
Horiz. %	147.48%	143.34%	139.26%	131.78%	145.01%	75.13%	100.00%	-
Tax	-5,154	-5,020	-3,712	107	-1,842	-859	-688	282.38%
YoY %	-2.67%	-35.24%	-3,569.16%	105.81%	-114.44%	-24.85%	-	-
Horiz. %	749.13%	729.65%	539.53%	-15.55%	267.73%	124.85%	100.00%	-
NP	15,836	15,380	16,108	18,862	18,796	9,833	13,544	10.97%
YoY %	2.96%	-4.52%	-14.60%	0.35%	91.15%	-27.40%	-	-
Horiz. %	116.92%	113.56%	118.93%	139.26%	138.78%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,836	15,380	16,108	18,862	18,796	9,833	13,544	10.97%
YoY %	2.96%	-4.52%	-14.60%	0.35%	91.15%	-27.40%	-	-
Horiz. %	116.92%	113.56%	118.93%	139.26%	138.78%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	24.61%	18.73%	-0.57%	8.93%	8.03%	4.83%	-
YoY %	-0.24%	31.39%	3,385.96%	-106.38%	11.21%	66.25%	-	-
Horiz. %	508.28%	509.52%	387.78%	-11.80%	184.89%	166.25%	100.00%	-
Total Cost	215,242	202,764	179,212	210,040	217,276	108,721	208,920	2.00%
YoY %	6.15%	13.14%	-14.68%	-3.33%	99.85%	-47.96%	-	-
Horiz. %	103.03%	97.05%	85.78%	100.54%	104.00%	52.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	340,774	338,159	335,166	328,580	323,578	318,569	313,518	5.70%
YoY %	0.77%	0.89%	2.00%	1.55%	1.57%	1.61%	-	-
Horiz. %	108.69%	107.86%	106.90%	104.80%	103.21%	101.61%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	5,011	7,514	-	3,762	5,016	3,762	15,048	-51.92%
YoY %	-33.31%	0.00%	-	-25.00%	33.33%	-75.00%	-	-
Horiz. %	33.30%	49.93%	-	25.00%	33.33%	25.00%	100.00%	-
Div Payout %	31.65%	48.86%	-	19.95%	26.69%	38.27%	111.11%	-
YoY %	-35.22%	0.00%	-	-25.25%	-30.26%	-65.56%	-	-
Horiz. %	28.49%	43.97%	-	17.96%	24.02%	34.44%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	340,774	338,159	335,166	328,580	323,578	318,569	313,518	5.70%
YoY %	0.77%	0.89%	2.00%	1.55%	1.57%	1.61%	-	-
Horiz. %	108.69%	107.86%	106.90%	104.80%	103.21%	101.61%	100.00%	-
NOSH	250,569	250,488	250,124	250,824	250,836	250,841	250,814	-0.06%
YoY %	0.03%	0.15%	-0.28%	-0.00%	-0.00%	0.01%	-	-
Horiz. %	99.90%	99.87%	99.72%	100.00%	100.01%	100.01%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	6.85%	7.05%	8.25%	8.24%	7.96%	8.29%	6.09%	-
YoY %	-2.84%	-14.55%	0.12%	3.52%	-3.98%	36.12%	-	-
Horiz. %	112.48%	115.76%	135.47%	135.30%	130.71%	136.12%	100.00%	-
ROE	4.65%	4.55%	4.81%	5.74%	5.81%	3.09%	4.32%	-
YoY %	2.20%	-5.41%	-16.20%	-1.20%	88.03%	-28.47%	-	-
Horiz. %	107.64%	105.32%	111.34%	132.87%	134.49%	71.53%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	92.22	87.09	78.09	91.26	94.11	47.26	88.70	2.62%
YoY %	5.89%	11.53%	-14.43%	-3.03%	99.13%	-46.72%	-	-
Horiz. %	103.97%	98.18%	88.04%	102.89%	106.10%	53.28%	100.00%	-
EPS	6.32	6.14	6.44	7.52	7.49	3.92	5.40	11.04%
YoY %	2.93%	-4.66%	-14.36%	0.40%	91.07%	-27.41%	-	-
Horiz. %	117.04%	113.70%	119.26%	139.26%	138.70%	72.59%	100.00%	-
DPS	2.00	3.00	0.00	1.50	2.00	1.50	6.00	-51.89%
YoY %	-33.33%	0.00%	0.00%	-25.00%	33.33%	-75.00%	-	-
Horiz. %	33.33%	50.00%	0.00%	25.00%	33.33%	25.00%	100.00%	-
NAPS	1.36	1.35	1.34	1.31	1.29	1.27	1.25	5.77%
YoY %	0.74%	0.75%	2.29%	1.55%	1.57%	1.60%	-	-
Horiz. %	108.80%	108.00%	107.20%	104.80%	103.20%	101.60%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 250,789
RPS	81.92	77.34	69.25	81.15	83.69	42.03	78.87	2.55%
YoY %	5.92%	11.68%	-14.66%	-3.04%	99.12%	-46.71%	-	-
Horiz. %	103.87%	98.06%	87.80%	102.89%	106.11%	53.29%	100.00%	-
EPS	5.61	5.45	5.71	6.69	6.66	3.49	4.80	10.94%
YoY %	2.94%	-4.55%	-14.65%	0.45%	90.83%	-27.29%	-	-
Horiz. %	116.88%	113.54%	118.96%	139.38%	138.75%	72.71%	100.00%	-
DPS	1.78	2.66	0.00	1.33	1.78	1.33	5.34	-51.89%
YoY %	-33.08%	0.00%	0.00%	-25.28%	33.83%	-75.09%	-	-
Horiz. %	33.33%	49.81%	0.00%	24.91%	33.33%	24.91%	100.00%	-
NAPS	1.2081	1.1989	1.1882	1.1649	1.1472	1.1294	1.1115	5.70%
YoY %	0.77%	0.90%	2.00%	1.54%	1.58%	1.61%	-	-
Horiz. %	108.69%	107.86%	106.90%	104.80%	103.21%	101.61%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	0.67	0.83	0.82	0.82	0.62	0.75	0.70	-
P/RPS	0.73	0.95	1.05	0.90	0.66	1.59	0.79	-5.12%
YoY %	-23.16%	-9.52%	16.67%	36.36%	-58.49%	101.27%	-	-
Horiz. %	92.41%	120.25%	132.91%	113.92%	83.54%	201.27%	100.00%	-
P/EPS	10.60	13.52	12.73	10.90	8.27	19.13	12.96	-12.53%
YoY %	-21.60%	6.21%	16.79%	31.80%	-56.77%	47.61%	-	-
Horiz. %	81.79%	104.32%	98.23%	84.10%	63.81%	147.61%	100.00%	-
EY	9.43	7.40	7.85	9.17	12.09	5.23	7.71	14.35%
YoY %	27.43%	-5.73%	-14.39%	-24.15%	131.17%	-32.17%	-	-
Horiz. %	122.31%	95.98%	101.82%	118.94%	156.81%	67.83%	100.00%	-
DY	2.99	3.61	0.00	1.83	3.23	2.00	8.57	-50.40%
YoY %	-17.17%	0.00%	0.00%	-43.34%	61.50%	-76.66%	-	-
Horiz. %	34.89%	42.12%	0.00%	21.35%	37.69%	23.34%	100.00%	-
P/NAPS	0.49	0.61	0.61	0.63	0.48	0.59	0.56	-8.50%
YoY %	-19.67%	0.00%	-3.17%	31.25%	-18.64%	5.36%	-	-
Horiz. %	87.50%	108.93%	108.93%	112.50%	85.71%	105.36%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	21/11/02	22/08/02	23/05/02	27/02/02	26/11/01	27/08/01	22/05/01	-
Price	0.62	0.81	0.93	0.77	0.82	0.86	0.76	-
P/RPS	0.67	0.93	1.19	0.84	0.87	1.82	0.86	-15.31%
YoY %	-27.96%	-21.85%	41.67%	-3.45%	-52.20%	111.63%	-	-
Horiz. %	77.91%	108.14%	138.37%	97.67%	101.16%	211.63%	100.00%	-
P/EPS	9.81	13.19	14.44	10.24	10.94	21.94	14.07	-21.35%
YoY %	-25.63%	-8.66%	41.02%	-6.40%	-50.14%	55.93%	-	-
Horiz. %	69.72%	93.75%	102.63%	72.78%	77.75%	155.93%	100.00%	-
EY	10.19	7.58	6.92	9.77	9.14	4.56	7.11	27.08%
YoY %	34.43%	9.54%	-29.17%	6.89%	100.44%	-35.86%	-	-
Horiz. %	143.32%	106.61%	97.33%	137.41%	128.55%	64.14%	100.00%	-
DY	3.23	3.70	0.00	1.95	2.44	1.74	7.89	-44.83%
YoY %	-12.70%	0.00%	0.00%	-20.08%	40.23%	-77.95%	-	-
Horiz. %	40.94%	46.89%	0.00%	24.71%	30.93%	22.05%	100.00%	-
P/NAPS	0.46	0.60	0.69	0.59	0.64	0.68	0.61	-17.13%
YoY %	-23.33%	-13.04%	16.95%	-7.81%	-5.88%	11.48%	-	-
Horiz. %	75.41%	98.36%	113.11%	96.72%	104.92%	111.48%	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