[GUH] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 32.89%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 222,405 219,528 222,755 227,207 221,758 215,294 207,741 4.64%
PBT -56,445 -47,548 -13,145 7,453 6,650 7,400 6,223 -
Tax 712 478 -2,220 -2,681 -3,059 -3,546 -6,089 -
NP -55,733 -47,070 -15,365 4,772 3,591 3,854 134 -
-
NP to SH -55,733 -47,070 -15,365 4,772 3,591 3,854 134 -
-
Tax Rate - - - 35.97% 46.00% 47.92% 97.85% -
Total Cost 278,138 266,598 238,120 222,435 218,167 211,440 207,607 21.50%
-
Net Worth 292,887 300,932 293,335 330,460 330,900 330,695 344,294 -10.21%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 3,786 3,786 3,786 8,845 5,059 -
Div Payout % - - 0.00% 79.35% 105.45% 229.52% 3,775.57% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 292,887 300,932 293,335 330,460 330,900 330,695 344,294 -10.21%
NOSH 250,331 250,776 250,714 250,348 250,681 252,439 253,157 -0.74%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -25.06% -21.44% -6.90% 2.10% 1.62% 1.79% 0.06% -
ROE -19.03% -15.64% -5.24% 1.44% 1.09% 1.17% 0.04% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 88.84 87.54 88.85 90.76 88.46 85.29 82.06 5.42%
EPS -22.26 -18.77 -6.13 1.91 1.43 1.53 0.05 -
DPS 0.00 0.00 1.50 1.50 1.50 3.50 2.00 -
NAPS 1.17 1.20 1.17 1.32 1.32 1.31 1.36 -9.53%
Adjusted Per Share Value based on latest NOSH - 250,348
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.85 77.83 78.97 80.55 78.62 76.33 73.65 4.64%
EPS -19.76 -16.69 -5.45 1.69 1.27 1.37 0.05 -
DPS 0.00 0.00 1.34 1.34 1.34 3.14 1.79 -
NAPS 1.0384 1.0669 1.0399 1.1716 1.1731 1.1724 1.2206 -10.20%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.53 0.56 0.60 0.71 0.69 0.68 -
P/RPS 0.42 0.61 0.63 0.66 0.80 0.81 0.83 -36.47%
P/EPS -1.66 -2.82 -9.14 31.48 49.56 45.20 1,284.68 -
EY -60.17 -35.41 -10.94 3.18 2.02 2.21 0.08 -
DY 0.00 0.00 2.68 2.50 2.11 5.07 2.94 -
P/NAPS 0.32 0.44 0.48 0.45 0.54 0.53 0.50 -25.71%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 26/11/04 23/08/04 25/05/04 24/02/04 21/11/03 -
Price 0.28 0.50 0.59 0.55 0.62 0.74 0.69 -
P/RPS 0.32 0.57 0.66 0.61 0.70 0.87 0.84 -47.41%
P/EPS -1.26 -2.66 -9.63 28.85 43.28 48.47 1,303.57 -
EY -79.51 -37.54 -10.39 3.47 2.31 2.06 0.08 -
DY 0.00 0.00 2.54 2.73 2.42 4.73 2.90 -
P/NAPS 0.24 0.42 0.50 0.42 0.47 0.56 0.51 -39.47%

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