[GUH] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.46%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 210,770 221,183 223,010 225,157 219,420 222,116 228,902 -5.36%
PBT 10,255 13,661 16,292 19,019 18,263 20,152 18,755 -33.20%
Tax -6,415 -7,130 -7,100 -2,377 -1,544 -649 107 -
NP 3,840 6,531 9,192 16,642 16,719 19,503 18,862 -65.49%
-
NP to SH 3,840 6,531 9,192 16,642 16,719 19,503 18,862 -65.49%
-
Tax Rate 62.55% 52.19% 43.58% 12.50% 8.45% 3.22% -0.57% -
Total Cost 206,930 214,652 213,818 208,515 202,701 202,613 210,040 -0.99%
-
Net Worth 338,953 341,499 249,583 340,977 338,702 335,166 328,534 2.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,059 8,822 3,763 3,763 3,763 - 3,762 21.89%
Div Payout % 131.75% 135.09% 40.94% 22.61% 22.51% - 19.95% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 338,953 341,499 249,583 340,977 338,702 335,166 328,534 2.10%
NOSH 249,230 252,962 249,583 250,718 250,890 250,124 250,789 -0.41%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.82% 2.95% 4.12% 7.39% 7.62% 8.78% 8.24% -
ROE 1.13% 1.91% 3.68% 4.88% 4.94% 5.82% 5.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.57 87.44 89.35 89.80 87.46 88.80 91.27 -4.96%
EPS 1.54 2.58 3.68 6.64 6.66 7.80 7.52 -65.35%
DPS 2.00 3.50 1.50 1.50 1.50 0.00 1.50 21.20%
NAPS 1.36 1.35 1.00 1.36 1.35 1.34 1.31 2.53%
Adjusted Per Share Value based on latest NOSH - 250,718
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.72 78.41 79.06 79.82 77.79 78.75 81.15 -5.36%
EPS 1.36 2.32 3.26 5.90 5.93 6.91 6.69 -65.52%
DPS 1.79 3.13 1.33 1.33 1.33 0.00 1.33 21.96%
NAPS 1.2017 1.2107 0.8848 1.2088 1.2008 1.1882 1.1647 2.11%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.69 0.58 0.60 0.67 0.83 0.82 0.82 -
P/RPS 0.82 0.66 0.67 0.75 0.95 0.92 0.90 -6.03%
P/EPS 44.78 22.46 16.29 10.09 12.46 10.52 10.90 157.17%
EY 2.23 4.45 6.14 9.91 8.03 9.51 9.17 -61.14%
DY 2.90 6.03 2.50 2.24 1.81 0.00 1.83 36.03%
P/NAPS 0.51 0.43 0.60 0.49 0.61 0.61 0.63 -13.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 28/05/03 25/02/03 21/11/02 22/08/02 23/05/02 27/02/02 -
Price 0.77 0.64 0.58 0.62 0.81 0.93 0.77 -
P/RPS 0.91 0.73 0.65 0.69 0.93 1.05 0.84 5.49%
P/EPS 49.98 24.79 15.75 9.34 12.16 11.93 10.24 188.57%
EY 2.00 4.03 6.35 10.71 8.23 8.38 9.77 -65.36%
DY 2.60 5.47 2.59 2.42 1.85 0.00 1.95 21.20%
P/NAPS 0.57 0.47 0.58 0.46 0.60 0.69 0.59 -2.27%

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