[GUH] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

22-Aug-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Jun-2002 [#2]

Profit Trend

QoQ- 90.96%

YoY- -21.79%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Cumulative Result
Revenue	47,003	223,010	173,309	109,072	48,830	228,902	177,054	-58.72%
YoY %	-78.92%	28.68%	58.89%	123.37%	-78.67%	29.28%	-	-
Horiz. %	26.55%	125.96%	97.88%	61.60%	27.58%	129.28%	100.00%	-
PBT	2,324	16,292	15,743	10,200	4,955	18,755	15,479	-71.78%
YoY %	-85.74%	3.49%	54.34%	105.85%	-73.58%	21.16%	-	-
Horiz. %	15.01%	105.25%	101.71%	65.90%	32.01%	121.16%	100.00%	-
Tax	-958	-7,100	-3,866	-2,510	-928	107	-1,382	-21.69%
YoY %	86.51%	-83.65%	-54.02%	-170.47%	-967.29%	107.74%	-	-
Horiz. %	69.32%	513.75%	279.74%	181.62%	67.15%	-7.74%	100.00%	-
NP	1,366	9,192	11,877	7,690	4,027	18,862	14,097	-78.93%
YoY %	-85.14%	-22.61%	54.45%	90.96%	-78.65%	33.80%	-	-
Horiz. %	9.69%	65.21%	84.25%	54.55%	28.57%	133.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,366	9,192	11,877	7,690	4,027	18,862	14,097	-78.93%
YoY %	-85.14%	-22.61%	54.45%	90.96%	-78.65%	33.80%	-	-
Horiz. %	9.69%	65.21%	84.25%	54.55%	28.57%	133.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.22%	43.58%	24.56%	24.61%	18.73%	-0.57%	8.93%	-
YoY %	-5.42%	77.44%	-0.20%	31.39%	3,385.96%	-106.38%	-	-
Horiz. %	461.59%	488.02%	275.03%	275.59%	209.74%	-6.38%	100.00%	-
Total Cost	45,637	213,818	161,432	101,382	44,803	210,040	162,957	-57.22%
YoY %	-78.66%	32.45%	59.23%	126.28%	-78.67%	28.89%	-	-
Horiz. %	28.01%	131.21%	99.06%	62.21%	27.49%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,499	328,183	340,774	338,159	335,166	328,580	323,578	3.66%
YoY %	4.06%	-3.69%	0.77%	0.89%	2.00%	1.55%	-	-
Horiz. %	105.54%	101.42%	105.31%	104.51%	103.58%	101.55%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Dividend
Div	5,059	3,757	3,758	3,757	-	3,762	3,762	21.85%
YoY %	34.66%	-0.03%	0.03%	0.00%	-	0.00%	-	-
Horiz. %	134.48%	99.87%	99.89%	99.87%	-	100.00%	100.00%	-
Div Payout %	370.37%	40.88%	31.65%	48.86%	-	19.95%	26.69%	-
YoY %	805.99%	29.16%	-35.22%	0.00%	-	-25.25%	-	-
Horiz. %	1,387.67%	153.17%	118.58%	183.06%	-	74.75%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Equity
Net Worth	341,499	328,183	340,774	338,159	335,166	328,580	323,578	3.66%
YoY %	4.06%	-3.69%	0.77%	0.89%	2.00%	1.55%	-	-
Horiz. %	105.54%	101.42%	105.31%	104.51%	103.58%	101.55%	100.00%	-
NOSH	252,962	250,522	250,569	250,488	250,124	250,824	250,836	0.56%
YoY %	0.97%	-0.02%	0.03%	0.15%	-0.28%	-0.00%	-	-
Horiz. %	100.85%	99.87%	99.89%	99.86%	99.72%	100.00%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Ratio Analysis
NP Margin	2.91%	4.12%	6.85%	7.05%	8.25%	8.24%	7.96%	-
YoY %	-29.37%	-39.85%	-2.84%	-14.55%	0.12%	3.52%	-	-
Horiz. %	36.56%	51.76%	86.06%	88.57%	103.64%	103.52%	100.00%	-
ROE	0.40%	2.80%	3.49%	2.27%	1.20%	5.74%	4.36%	-
YoY %	-85.71%	-19.77%	53.74%	89.17%	-79.09%	31.65%	-	-
Horiz. %	9.17%	64.22%	80.05%	52.06%	27.52%	131.65%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Per Share
RPS	18.58	89.02	69.17	43.54	19.52	91.26	70.59	-58.96%
YoY %	-79.13%	28.70%	58.87%	123.05%	-78.61%	29.28%	-	-
Horiz. %	26.32%	126.11%	97.99%	61.68%	27.65%	129.28%	100.00%	-
EPS	0.54	3.67	4.74	3.07	1.61	7.52	5.62	-79.05%
YoY %	-85.29%	-22.57%	54.40%	90.68%	-78.59%	33.81%	-	-
Horiz. %	9.61%	65.30%	84.34%	54.63%	28.65%	133.81%	100.00%	-
DPS	2.00	1.50	1.50	1.50	0.00	1.50	1.50	21.16%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	-
NAPS	1.35	1.31	1.36	1.35	1.34	1.31	1.29	3.08%
YoY %	3.05%	-3.68%	0.74%	0.75%	2.29%	1.55%	-	-
Horiz. %	104.65%	101.55%	105.43%	104.65%	103.88%	101.55%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 250,890
RPS	16.66	79.06	61.44	38.67	17.31	81.15	62.77	-58.73%
YoY %	-78.93%	28.68%	58.88%	123.40%	-78.67%	29.28%	-	-
Horiz. %	26.54%	125.95%	97.88%	61.61%	27.58%	129.28%	100.00%	-
EPS	0.48	3.26	4.21	2.73	1.43	6.69	5.00	-79.06%
YoY %	-85.28%	-22.57%	54.21%	90.91%	-78.62%	33.80%	-	-
Horiz. %	9.60%	65.20%	84.20%	54.60%	28.60%	133.80%	100.00%	-
DPS	1.79	1.33	1.33	1.33	0.00	1.33	1.33	21.92%
YoY %	34.59%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.59%	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	-
NAPS	1.2107	1.1635	1.2081	1.1989	1.1882	1.1649	1.1472	3.66%
YoY %	4.06%	-3.69%	0.77%	0.90%	2.00%	1.54%	-	-
Horiz. %	105.54%	101.42%	105.31%	104.51%	103.57%	101.54%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	-
Price	0.58	0.60	0.67	0.83	0.82	0.82	0.62	-
P/RPS	3.12	0.67	0.97	1.91	4.20	0.90	0.88	132.69%
YoY %	365.67%	-30.93%	-49.21%	-54.52%	366.67%	2.27%	-	-
Horiz. %	354.55%	76.14%	110.23%	217.05%	477.27%	102.27%	100.00%	-
P/EPS	107.41	16.35	14.14	27.04	50.93	10.90	11.03	356.64%
YoY %	556.94%	15.63%	-47.71%	-46.91%	367.25%	-1.18%	-	-
Horiz. %	973.80%	148.23%	128.20%	245.15%	461.74%	98.82%	100.00%	-
EY	0.93	6.12	7.07	3.70	1.96	9.17	9.06	-78.10%
YoY %	-84.80%	-13.44%	91.08%	88.78%	-78.63%	1.21%	-	-
Horiz. %	10.26%	67.55%	78.04%	40.84%	21.63%	101.21%	100.00%	-
DY	3.45	2.50	2.24	1.81	0.00	1.83	2.42	26.69%
YoY %	38.00%	11.61%	23.76%	0.00%	0.00%	-24.38%	-	-
Horiz. %	142.56%	103.31%	92.56%	74.79%	0.00%	75.62%	100.00%	-
P/NAPS	0.43	0.46	0.49	0.61	0.61	0.63	0.48	-7.07%
YoY %	-6.52%	-6.12%	-19.67%	0.00%	-3.17%	31.25%	-	-
Horiz. %	89.58%	95.83%	102.08%	127.08%	127.08%	131.25%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	28/05/03	25/02/03	21/11/02	22/08/02	23/05/02	27/02/02	26/11/01	-
Price	0.64	0.58	0.62	0.81	0.93	0.77	0.82	-
P/RPS	3.44	0.65	0.90	1.86	4.76	0.84	1.16	106.54%
YoY %	429.23%	-27.78%	-51.61%	-60.92%	466.67%	-27.59%	-	-
Horiz. %	296.55%	56.03%	77.59%	160.34%	410.34%	72.41%	100.00%	-
P/EPS	118.52	15.81	13.08	26.38	57.76	10.24	14.59	304.61%
YoY %	649.65%	20.87%	-50.42%	-54.33%	464.06%	-29.81%	-	-
Horiz. %	812.34%	108.36%	89.65%	180.81%	395.89%	70.19%	100.00%	-
EY	0.84	6.33	7.65	3.79	1.73	9.77	6.85	-75.34%
YoY %	-86.73%	-17.25%	101.85%	119.08%	-82.29%	42.63%	-	-
Horiz. %	12.26%	92.41%	111.68%	55.33%	25.26%	142.63%	100.00%	-
DY	3.13	2.59	2.42	1.85	0.00	1.95	1.83	43.06%
YoY %	20.85%	7.02%	30.81%	0.00%	0.00%	6.56%	-	-
Horiz. %	171.04%	141.53%	132.24%	101.09%	0.00%	106.56%	100.00%	-
P/NAPS	0.47	0.44	0.46	0.60	0.69	0.59	0.64	-18.61%
YoY %	6.82%	-4.35%	-23.33%	-13.04%	16.95%	-7.81%	-	-
Horiz. %	73.44%	68.75%	71.88%	93.75%	107.81%	92.19%	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