[GUH] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -14.6%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 223,010 231,078 218,144 195,320 228,902 236,072 118,554 52.20%
PBT 16,292 20,990 20,400 19,820 18,755 20,638 10,692 32.31%
Tax -7,100 -5,154 -5,020 -3,712 107 -1,842 -859 307.22%
NP 9,192 15,836 15,380 16,108 18,862 18,796 9,833 -4.38%
-
NP to SH 9,192 15,836 15,380 16,108 18,862 18,796 9,833 -4.38%
-
Tax Rate 43.58% 24.55% 24.61% 18.73% -0.57% 8.93% 8.03% -
Total Cost 213,818 215,242 202,764 179,212 210,040 217,276 108,721 56.77%
-
Net Worth 328,183 340,774 338,159 335,166 328,580 323,578 318,569 1.99%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,757 5,011 7,514 - 3,762 5,016 3,762 -0.08%
Div Payout % 40.88% 31.65% 48.86% - 19.95% 26.69% 38.27% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 328,183 340,774 338,159 335,166 328,580 323,578 318,569 1.99%
NOSH 250,522 250,569 250,488 250,124 250,824 250,836 250,841 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.12% 6.85% 7.05% 8.25% 8.24% 7.96% 8.29% -
ROE 2.80% 4.65% 4.55% 4.81% 5.74% 5.81% 3.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 89.02 92.22 87.09 78.09 91.26 94.11 47.26 52.34%
EPS 3.67 6.32 6.14 6.44 7.52 7.49 3.92 -4.28%
DPS 1.50 2.00 3.00 0.00 1.50 2.00 1.50 0.00%
NAPS 1.31 1.36 1.35 1.34 1.31 1.29 1.27 2.08%
Adjusted Per Share Value based on latest NOSH - 250,124
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 79.06 81.92 77.34 69.25 81.15 83.69 42.03 52.20%
EPS 3.26 5.61 5.45 5.71 6.69 6.66 3.49 -4.43%
DPS 1.33 1.78 2.66 0.00 1.33 1.78 1.33 0.00%
NAPS 1.1635 1.2081 1.1989 1.1882 1.1649 1.1472 1.1294 1.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.60 0.67 0.83 0.82 0.82 0.62 0.75 -
P/RPS 0.67 0.73 0.95 1.05 0.90 0.66 1.59 -43.70%
P/EPS 16.35 10.60 13.52 12.73 10.90 8.27 19.13 -9.91%
EY 6.12 9.43 7.40 7.85 9.17 12.09 5.23 11.01%
DY 2.50 2.99 3.61 0.00 1.83 3.23 2.00 15.99%
P/NAPS 0.46 0.49 0.61 0.61 0.63 0.48 0.59 -15.25%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 21/11/02 22/08/02 23/05/02 27/02/02 26/11/01 27/08/01 -
Price 0.58 0.62 0.81 0.93 0.77 0.82 0.86 -
P/RPS 0.65 0.67 0.93 1.19 0.84 0.87 1.82 -49.56%
P/EPS 15.81 9.81 13.19 14.44 10.24 10.94 21.94 -19.57%
EY 6.33 10.19 7.58 6.92 9.77 9.14 4.56 24.36%
DY 2.59 3.23 3.70 0.00 1.95 2.44 1.74 30.27%
P/NAPS 0.44 0.46 0.60 0.69 0.59 0.64 0.68 -25.13%

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