[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 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