[GUH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

28-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- -40.56%

YoY- -66.08%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Annualized Quarter Result
Revenue	215,294	210,720	193,664	188,012	223,010	231,078	218,144	-0.87%
YoY %	2.17%	8.81%	3.01%	-15.69%	-3.49%	5.93%	-	-
Horiz. %	98.69%	96.60%	88.78%	86.19%	102.23%	105.93%	100.00%	-
PBT	7,400	7,565	8,326	9,296	16,292	20,990	20,400	-49.04%
YoY %	-2.18%	-9.14%	-10.43%	-42.94%	-22.38%	2.89%	-	-
Horiz. %	36.27%	37.08%	40.81%	45.57%	79.86%	102.89%	100.00%	-
Tax	-3,546	-3,806	-3,650	-3,832	-7,100	-5,154	-5,020	-20.63%
YoY %	6.83%	-4.27%	4.75%	46.03%	-37.76%	-2.67%	-	-
Horiz. %	70.64%	75.82%	72.71%	76.33%	141.43%	102.67%	100.00%	-
NP	3,854	3,758	4,676	5,464	9,192	15,836	15,380	-60.15%
YoY %	2.55%	-19.63%	-14.42%	-40.56%	-41.96%	2.96%	-	-
Horiz. %	25.06%	24.43%	30.40%	35.53%	59.77%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,854	3,758	4,676	5,464	9,192	15,836	15,380	-60.15%
YoY %	2.55%	-19.63%	-14.42%	-40.56%	-41.96%	2.96%	-	-
Horiz. %	25.06%	24.43%	30.40%	35.53%	59.77%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.92%	50.31%	43.84%	41.22%	43.58%	24.55%	24.61%	-
YoY %	-4.75%	14.76%	6.36%	-5.42%	77.52%	-0.24%	-	-
Horiz. %	194.72%	204.43%	178.14%	167.49%	177.08%	99.76%	100.00%	-
Total Cost	211,440	206,961	188,988	182,548	213,818	215,242	202,764	2.82%
YoY %	2.16%	9.51%	3.53%	-14.62%	-0.66%	6.15%	-	-
Horiz. %	104.28%	102.07%	93.21%	90.03%	105.45%	106.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,840	342,307	341,901	341,499	328,183	340,774	338,159	-2.03%
YoY %	-4.23%	0.12%	0.12%	4.06%	-3.69%	0.77%	-	-
Horiz. %	96.95%	101.23%	101.11%	100.99%	97.05%	100.77%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	8,759	6,711	10,055	20,237	3,757	5,011	7,514	10.73%
YoY %	30.52%	-33.26%	-50.31%	438.65%	-25.02%	-33.31%	-	-
Horiz. %	116.57%	89.31%	133.82%	269.32%	50.00%	66.69%	100.00%	-
Div Payout %	227.27%	178.57%	215.05%	370.37%	40.88%	31.65%	48.86%	-
YoY %	27.27%	-16.96%	-41.94%	805.99%	29.16%	-35.22%	-	-
Horiz. %	465.15%	365.47%	440.14%	758.02%	83.67%	64.78%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	327,840	342,307	341,901	341,499	328,183	340,774	338,159	-2.03%
YoY %	-4.23%	0.12%	0.12%	4.06%	-3.69%	0.77%	-	-
Horiz. %	96.95%	101.23%	101.11%	100.99%	97.05%	100.77%	100.00%	-
NOSH	250,259	251,696	251,397	252,962	250,522	250,569	250,488	-0.06%
YoY %	-0.57%	0.12%	-0.62%	0.97%	-0.02%	0.03%	-	-
Horiz. %	99.91%	100.48%	100.36%	100.99%	100.01%	100.03%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	1.79%	1.78%	2.41%	2.91%	4.12%	6.85%	7.05%	-
YoY %	0.56%	-26.14%	-17.18%	-29.37%	-39.85%	-2.84%	-	-
Horiz. %	25.39%	25.25%	34.18%	41.28%	58.44%	97.16%	100.00%	-
ROE	1.18%	1.10%	1.37%	1.60%	2.80%	4.65%	4.55%	-
YoY %	7.27%	-19.71%	-14.37%	-42.86%	-39.78%	2.20%	-	-
Horiz. %	25.93%	24.18%	30.11%	35.16%	61.54%	102.20%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	86.03	83.72	77.03	74.32	89.02	92.22	87.09	-0.81%
YoY %	2.76%	8.68%	3.65%	-16.51%	-3.47%	5.89%	-	-
Horiz. %	98.78%	96.13%	88.45%	85.34%	102.22%	105.89%	100.00%	-
EPS	1.54	1.49	1.86	2.16	3.67	6.32	6.14	-60.12%
YoY %	3.36%	-19.89%	-13.89%	-41.14%	-41.93%	2.93%	-	-
Horiz. %	25.08%	24.27%	30.29%	35.18%	59.77%	102.93%	100.00%	-
DPS	3.50	2.67	4.00	8.00	1.50	2.00	3.00	10.79%
YoY %	31.09%	-33.25%	-50.00%	433.33%	-25.00%	-33.33%	-	-
Horiz. %	116.67%	89.00%	133.33%	266.67%	50.00%	66.67%	100.00%	-
NAPS	1.31	1.36	1.36	1.35	1.31	1.36	1.35	-1.97%
YoY %	-3.68%	0.00%	0.74%	3.05%	-3.68%	0.74%	-	-
Horiz. %	97.04%	100.74%	100.74%	100.00%	97.04%	100.74%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 252,962
RPS	76.33	74.71	68.66	66.65	79.06	81.92	77.34	-0.87%
YoY %	2.17%	8.81%	3.02%	-15.70%	-3.49%	5.92%	-	-
Horiz. %	98.69%	96.60%	88.78%	86.18%	102.22%	105.92%	100.00%	-
EPS	1.37	1.33	1.66	1.94	3.26	5.61	5.45	-60.06%
YoY %	3.01%	-19.88%	-14.43%	-40.49%	-41.89%	2.94%	-	-
Horiz. %	25.14%	24.40%	30.46%	35.60%	59.82%	102.94%	100.00%	-
DPS	3.11	2.38	3.57	7.17	1.33	1.78	2.66	10.95%
YoY %	30.67%	-33.33%	-50.21%	439.10%	-25.28%	-33.08%	-	-
Horiz. %	116.92%	89.47%	134.21%	269.55%	50.00%	66.92%	100.00%	-
NAPS	1.1623	1.2136	1.2121	1.2107	1.1635	1.2081	1.1989	-2.04%
YoY %	-4.23%	0.12%	0.12%	4.06%	-3.69%	0.77%	-	-
Horiz. %	96.95%	101.23%	101.10%	100.98%	97.05%	100.77%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	0.69	0.68	0.69	0.58	0.60	0.67	0.83	-
P/RPS	0.80	0.81	0.90	0.78	0.67	0.73	0.95	-10.79%
YoY %	-1.23%	-10.00%	15.38%	16.42%	-8.22%	-23.16%	-	-
Horiz. %	84.21%	85.26%	94.74%	82.11%	70.53%	76.84%	100.00%	-
P/EPS	44.81	45.54	37.10	26.85	16.35	10.60	13.52	121.81%
YoY %	-1.60%	22.75%	38.18%	64.22%	54.25%	-21.60%	-	-
Horiz. %	331.43%	336.83%	274.41%	198.59%	120.93%	78.40%	100.00%	-
EY	2.23	2.20	2.70	3.72	6.12	9.43	7.40	-54.95%
YoY %	1.36%	-18.52%	-27.42%	-39.22%	-35.10%	27.43%	-	-
Horiz. %	30.14%	29.73%	36.49%	50.27%	82.70%	127.43%	100.00%	-
DY	5.07	3.92	5.80	13.79	2.50	2.99	3.61	25.33%
YoY %	29.34%	-32.41%	-57.94%	451.60%	-16.39%	-17.17%	-	-
Horiz. %	140.44%	108.59%	160.66%	381.99%	69.25%	82.83%	100.00%	-
P/NAPS	0.53	0.50	0.51	0.43	0.46	0.49	0.61	-8.92%
YoY %	6.00%	-1.96%	18.60%	-6.52%	-6.12%	-19.67%	-	-
Horiz. %	86.89%	81.97%	83.61%	70.49%	75.41%	80.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	24/02/04	21/11/03	25/08/03	28/05/03	25/02/03	21/11/02	22/08/02	-
Price	0.74	0.69	0.77	0.64	0.58	0.62	0.81	-
P/RPS	0.86	0.82	1.00	0.86	0.65	0.67	0.93	-5.06%
YoY %	4.88%	-18.00%	16.28%	32.31%	-2.99%	-27.96%	-	-
Horiz. %	92.47%	88.17%	107.53%	92.47%	69.89%	72.04%	100.00%	-
P/EPS	48.05	46.21	41.40	29.63	15.81	9.81	13.19	136.19%
YoY %	3.98%	11.62%	39.72%	87.41%	61.16%	-25.63%	-	-
Horiz. %	364.29%	350.34%	313.87%	224.64%	119.86%	74.37%	100.00%	-
EY	2.08	2.16	2.42	3.38	6.33	10.19	7.58	-57.67%
YoY %	-3.70%	-10.74%	-28.40%	-46.60%	-37.88%	34.43%	-	-
Horiz. %	27.44%	28.50%	31.93%	44.59%	83.51%	134.43%	100.00%	-
DY	4.73	3.86	5.19	12.50	2.59	3.23	3.70	17.73%
YoY %	22.54%	-25.63%	-58.48%	382.63%	-19.81%	-12.70%	-	-
Horiz. %	127.84%	104.32%	140.27%	337.84%	70.00%	87.30%	100.00%	-
P/NAPS	0.56	0.51	0.57	0.47	0.44	0.46	0.60	-4.48%
YoY %	9.80%	-10.53%	21.28%	6.82%	-4.35%	-23.33%	-	-
Horiz. %	93.33%	85.00%	95.00%	78.33%	73.33%	76.67%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,242,300

MAXLAND-WB

0.03

+0.025

27,234,600

HIAPTEK

0.44

+0.015

26,397,600

SNS

0.775

+0.02

23,811,300

TCS

0.18

+0.02

22,485,300

NOVAMSC

0.225

+0.01

19,252,700

YGL

0.265

+0.02

17,740,700

More active Stocks

NESTLE

122.90

+1.40

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

CANONE

3.11

+0.11

200

HUMEIND

3.45

+0.10

424,200

YTL

3.54

+0.09

1,432,500

DAYANG

2.72

+0.09

934,900

MSM

2.41

+0.08

548,700

SUNCON

3.87

+0.08

431,100

PETRONM

4.60

+0.08

8,500

More gainer Stocks

DLADY

35.86

-0.32

3,600

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

5,103,200

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

10,865,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More