[GUH] QoQ TTM 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- -14.27%
YoY- -3.96%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 221,183 223,010 225,157 219,420 222,116 228,902 233,615 -3.58%
PBT 13,661 16,292 19,019 18,263 20,152 18,755 17,519 -15.29%
Tax -7,130 -7,100 -2,377 -1,544 -649 107 -2,536 99.32%
NP 6,531 9,192 16,642 16,719 19,503 18,862 14,983 -42.53%
-
NP to SH 6,531 9,192 16,642 16,719 19,503 18,862 14,983 -42.53%
-
Tax Rate 52.19% 43.58% 12.50% 8.45% 3.22% -0.57% 14.48% -
Total Cost 214,652 213,818 208,515 202,701 202,613 210,040 218,632 -1.21%
-
Net Worth 341,499 249,583 340,977 338,702 335,166 328,534 323,562 3.66%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 8,822 3,763 3,763 3,763 - 3,762 3,762 76.60%
Div Payout % 135.09% 40.94% 22.61% 22.51% - 19.95% 25.11% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 341,499 249,583 340,977 338,702 335,166 328,534 323,562 3.66%
NOSH 252,962 249,583 250,718 250,890 250,124 250,789 250,823 0.56%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.95% 4.12% 7.39% 7.62% 8.78% 8.24% 6.41% -
ROE 1.91% 3.68% 4.88% 4.94% 5.82% 5.74% 4.63% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 87.44 89.35 89.80 87.46 88.80 91.27 93.14 -4.12%
EPS 2.58 3.68 6.64 6.66 7.80 7.52 5.97 -42.86%
DPS 3.50 1.50 1.50 1.50 0.00 1.50 1.50 76.01%
NAPS 1.35 1.00 1.36 1.35 1.34 1.31 1.29 3.08%
Adjusted Per Share Value based on latest NOSH - 250,890
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 78.41 79.06 79.82 77.79 78.75 81.15 82.82 -3.58%
EPS 2.32 3.26 5.90 5.93 6.91 6.69 5.31 -42.45%
DPS 3.13 1.33 1.33 1.33 0.00 1.33 1.33 77.01%
NAPS 1.2107 0.8848 1.2088 1.2008 1.1882 1.1647 1.1471 3.66%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
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 0.66 0.67 0.75 0.95 0.92 0.90 0.67 -0.99%
P/EPS 22.46 16.29 10.09 12.46 10.52 10.90 10.38 67.37%
EY 4.45 6.14 9.91 8.03 9.51 9.17 9.63 -40.25%
DY 6.03 2.50 2.24 1.81 0.00 1.83 2.42 83.89%
P/NAPS 0.43 0.60 0.49 0.61 0.61 0.63 0.48 -7.07%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
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 0.73 0.65 0.69 0.93 1.05 0.84 0.88 -11.72%
P/EPS 24.79 15.75 9.34 12.16 11.93 10.24 13.73 48.32%
EY 4.03 6.35 10.71 8.23 8.38 9.77 7.28 -32.60%
DY 5.47 2.59 2.42 1.85 0.00 1.95 1.83 107.64%
P/NAPS 0.47 0.58 0.46 0.60 0.69 0.59 0.64 -18.61%

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