[GUH] QoQ 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 220,668 217,490 213,868 215,294 210,720 193,664 188,012 11.23%
PBT -19,828 8,432 6,296 7,400 7,565 8,326 9,296 -
Tax -2,038 -1,920 -1,884 -3,546 -3,806 -3,650 -3,832 -34.28%
NP -21,866 6,512 4,412 3,854 3,758 4,676 5,464 -
-
NP to SH -21,866 6,512 4,412 3,854 3,758 4,676 5,464 -
-
Tax Rate - 22.77% 29.92% 47.92% 50.31% 43.84% 41.22% -
Total Cost 242,534 210,978 209,456 211,440 206,961 188,988 182,548 20.79%
-
Net Worth 293,394 330,609 330,900 327,840 342,307 341,901 341,499 -9.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 8,759 6,711 10,055 20,237 -
Div Payout % - - - 227.27% 178.57% 215.05% 370.37% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 293,394 330,609 330,900 327,840 342,307 341,901 341,499 -9.60%
NOSH 250,764 250,461 250,681 250,259 251,696 251,397 252,962 -0.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -9.91% 2.99% 2.06% 1.79% 1.78% 2.41% 2.91% -
ROE -7.45% 1.97% 1.33% 1.18% 1.10% 1.37% 1.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 88.00 86.84 85.31 86.03 83.72 77.03 74.32 11.88%
EPS 8.72 2.60 1.76 1.54 1.49 1.86 2.16 152.89%
DPS 0.00 0.00 0.00 3.50 2.67 4.00 8.00 -
NAPS 1.17 1.32 1.32 1.31 1.36 1.36 1.35 -9.07%
Adjusted Per Share Value based on latest NOSH - 252,439
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 78.23 77.11 75.82 76.33 74.71 68.66 66.65 11.23%
EPS -7.75 2.31 1.56 1.37 1.33 1.66 1.94 -
DPS 0.00 0.00 0.00 3.11 2.38 3.57 7.17 -
NAPS 1.0402 1.1721 1.1731 1.1623 1.2136 1.2121 1.2107 -9.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.60 0.71 0.69 0.68 0.69 0.58 -
P/RPS 0.64 0.69 0.83 0.80 0.81 0.90 0.78 -12.32%
P/EPS -6.42 23.08 40.34 44.81 45.54 37.10 26.85 -
EY -15.57 4.33 2.48 2.23 2.20 2.70 3.72 -
DY 0.00 0.00 0.00 5.07 3.92 5.80 13.79 -
P/NAPS 0.48 0.45 0.54 0.53 0.50 0.51 0.43 7.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 23/08/04 25/05/04 24/02/04 21/11/03 25/08/03 28/05/03 -
Price 0.59 0.55 0.62 0.74 0.69 0.77 0.64 -
P/RPS 0.67 0.63 0.73 0.86 0.82 1.00 0.86 -15.29%
P/EPS -6.77 21.15 35.23 48.05 46.21 41.40 29.63 -
EY -14.78 4.73 2.84 2.08 2.16 2.42 3.38 -
DY 0.00 0.00 0.00 4.73 3.86 5.19 12.50 -
P/NAPS 0.50 0.42 0.47 0.56 0.51 0.57 0.47 4.19%

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