[GUH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.57%
YoY- -76.27%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 108,745 53,467 215,294 158,040 96,832 47,003 223,010 -38.07%
PBT 4,216 1,574 7,400 5,674 4,163 2,324 16,292 -59.42%
Tax -960 -471 -3,546 -2,855 -1,825 -958 -7,100 -73.68%
NP 3,256 1,103 3,854 2,819 2,338 1,366 9,192 -49.96%
-
NP to SH 3,256 1,103 3,854 2,819 2,338 1,366 9,192 -49.96%
-
Tax Rate 22.77% 29.92% 47.92% 50.32% 43.84% 41.22% 43.58% -
Total Cost 105,489 52,364 211,440 155,221 94,494 45,637 213,818 -37.58%
-
Net Worth 330,609 330,900 327,840 342,307 341,901 341,499 328,183 0.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 8,759 5,033 5,027 5,059 3,757 -
Div Payout % - - 227.27% 178.57% 215.05% 370.37% 40.88% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 330,609 330,900 327,840 342,307 341,901 341,499 328,183 0.49%
NOSH 250,461 250,681 250,259 251,696 251,397 252,962 250,522 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.99% 2.06% 1.79% 1.78% 2.41% 2.91% 4.12% -
ROE 0.98% 0.33% 1.18% 0.82% 0.68% 0.40% 2.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.42 21.33 86.03 62.79 38.52 18.58 89.02 -38.06%
EPS 1.30 0.44 1.54 1.12 0.93 0.54 3.67 -49.96%
DPS 0.00 0.00 3.50 2.00 2.00 2.00 1.50 -
NAPS 1.32 1.32 1.31 1.36 1.36 1.35 1.31 0.50%
Adjusted Per Share Value based on latest NOSH - 253,157
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.55 18.96 76.33 56.03 34.33 16.66 79.06 -38.07%
EPS 1.15 0.39 1.37 1.00 0.83 0.48 3.26 -50.10%
DPS 0.00 0.00 3.11 1.78 1.78 1.79 1.33 -
NAPS 1.1721 1.1731 1.1623 1.2136 1.2121 1.2107 1.1635 0.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.71 0.69 0.68 0.69 0.58 0.60 -
P/RPS 1.38 3.33 0.80 1.08 1.79 3.12 0.67 61.95%
P/EPS 46.15 161.36 44.81 60.71 74.19 107.41 16.35 99.85%
EY 2.17 0.62 2.23 1.65 1.35 0.93 6.12 -49.93%
DY 0.00 0.00 5.07 2.94 2.90 3.45 2.50 -
P/NAPS 0.45 0.54 0.53 0.50 0.51 0.43 0.46 -1.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 25/05/04 24/02/04 21/11/03 25/08/03 28/05/03 25/02/03 -
Price 0.55 0.62 0.74 0.69 0.77 0.64 0.58 -
P/RPS 1.27 2.91 0.86 1.10 2.00 3.44 0.65 56.35%
P/EPS 42.31 140.91 48.05 61.61 82.80 118.52 15.81 92.87%
EY 2.36 0.71 2.08 1.62 1.21 0.84 6.33 -48.23%
DY 0.00 0.00 4.73 2.90 2.60 3.13 2.59 -
P/NAPS 0.42 0.47 0.56 0.51 0.57 0.47 0.44 -3.05%

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