[GUH] QoQ TTM Result on 31-Dec-2002 [#4]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

25-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -44.77%

YoY- -51.27%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	207,741	210,770	221,183	223,010	225,157	219,420	222,116	-4.35%
YoY %	-1.44%	-4.71%	-0.82%	-0.95%	2.61%	-1.21%	-	-
Horiz. %	93.53%	94.89%	99.58%	100.40%	101.37%	98.79%	100.00%	-
PBT	6,223	10,255	13,661	16,292	19,019	18,263	20,152	-54.28%
YoY %	-39.32%	-24.93%	-16.15%	-14.34%	4.14%	-9.37%	-	-
Horiz. %	30.88%	50.89%	67.79%	80.85%	94.38%	90.63%	100.00%	-
Tax	-6,089	-6,415	-7,130	-7,100	-2,377	-1,544	-649	344.23%
YoY %	5.08%	10.03%	-0.42%	-198.70%	-53.95%	-137.90%	-	-
Horiz. %	938.21%	988.44%	1,098.61%	1,093.99%	366.26%	237.90%	100.00%	-
NP	134	3,840	6,531	9,192	16,642	16,719	19,503	-96.37%
YoY %	-96.51%	-41.20%	-28.95%	-44.77%	-0.46%	-14.27%	-	-
Horiz. %	0.69%	19.69%	33.49%	47.13%	85.33%	85.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134	3,840	6,531	9,192	16,642	16,719	19,503	-96.37%
YoY %	-96.51%	-41.20%	-28.95%	-44.77%	-0.46%	-14.27%	-	-
Horiz. %	0.69%	19.69%	33.49%	47.13%	85.33%	85.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	97.85%	62.55%	52.19%	43.58%	12.50%	8.45%	3.22%	-
YoY %	56.43%	19.85%	19.76%	248.64%	47.93%	162.42%	-	-
Horiz. %	3,038.82%	1,942.55%	1,620.81%	1,353.42%	388.20%	262.42%	100.00%	-
Total Cost	207,607	206,930	214,652	213,818	208,515	202,701	202,613	1.63%
YoY %	0.33%	-3.60%	0.39%	2.54%	2.87%	0.04%	-	-
Horiz. %	102.46%	102.13%	105.94%	105.53%	102.91%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	344,294	338,953	341,499	249,583	340,977	338,702	335,166	1.80%
YoY %	1.58%	-0.75%	36.83%	-26.80%	0.67%	1.05%	-	-
Horiz. %	102.72%	101.13%	101.89%	74.47%	101.73%	101.05%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	5,059	5,059	8,822	3,763	3,763	3,763	-	-
YoY %	0.00%	-42.65%	134.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.44%	134.44%	234.44%	100.00%	100.00%	100.00%	-	-
Div Payout %	3,775.57%	131.75%	135.09%	40.94%	22.61%	22.51%	-	-
YoY %	2,765.71%	-2.47%	229.97%	81.07%	0.44%	0.00%	-	-
Horiz. %	16,772.86%	585.30%	600.13%	181.87%	100.44%	100.00%	-	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	344,294	338,953	341,499	249,583	340,977	338,702	335,166	1.80%
YoY %	1.58%	-0.75%	36.83%	-26.80%	0.67%	1.05%	-	-
Horiz. %	102.72%	101.13%	101.89%	74.47%	101.73%	101.05%	100.00%	-
NOSH	253,157	249,230	252,962	249,583	250,718	250,890	250,124	0.80%
YoY %	1.58%	-1.48%	1.35%	-0.45%	-0.07%	0.31%	-	-
Horiz. %	101.21%	99.64%	101.13%	99.78%	100.24%	100.31%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	0.06%	1.82%	2.95%	4.12%	7.39%	7.62%	8.78%	-
YoY %	-96.70%	-38.31%	-28.40%	-44.25%	-3.02%	-13.21%	-	-
Horiz. %	0.68%	20.73%	33.60%	46.92%	84.17%	86.79%	100.00%	-
ROE	0.04%	1.13%	1.91%	3.68%	4.88%	4.94%	5.82%	-
YoY %	-96.46%	-40.84%	-48.10%	-24.59%	-1.21%	-15.12%	-	-
Horiz. %	0.69%	19.42%	32.82%	63.23%	83.85%	84.88%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	82.06	84.57	87.44	89.35	89.80	87.46	88.80	-5.12%
YoY %	-2.97%	-3.28%	-2.14%	-0.50%	2.68%	-1.51%	-	-
Horiz. %	92.41%	95.24%	98.47%	100.62%	101.13%	98.49%	100.00%	-
EPS	0.05	1.54	2.58	3.68	6.64	6.66	7.80	-96.53%
YoY %	-96.75%	-40.31%	-29.89%	-44.58%	-0.30%	-14.62%	-	-
Horiz. %	0.64%	19.74%	33.08%	47.18%	85.13%	85.38%	100.00%	-
DPS	2.00	2.00	3.50	1.50	1.50	1.50	0.00	-
YoY %	0.00%	-42.86%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	233.33%	100.00%	100.00%	100.00%	-	-
NAPS	1.36	1.36	1.35	1.00	1.36	1.35	1.34	0.99%
YoY %	0.00%	0.74%	35.00%	-26.47%	0.74%	0.75%	-	-
Horiz. %	101.49%	101.49%	100.75%	74.63%	101.49%	100.75%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 249,583
RPS	73.65	74.72	78.41	79.06	79.82	77.79	78.75	-4.36%
YoY %	-1.43%	-4.71%	-0.82%	-0.95%	2.61%	-1.22%	-	-
Horiz. %	93.52%	94.88%	99.57%	100.39%	101.36%	98.78%	100.00%	-
EPS	0.05	1.36	2.32	3.26	5.90	5.93	6.91	-96.24%
YoY %	-96.32%	-41.38%	-28.83%	-44.75%	-0.51%	-14.18%	-	-
Horiz. %	0.72%	19.68%	33.57%	47.18%	85.38%	85.82%	100.00%	-
DPS	1.79	1.79	3.13	1.33	1.33	1.33	0.00	-
YoY %	0.00%	-42.81%	135.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.59%	134.59%	235.34%	100.00%	100.00%	100.00%	-	-
NAPS	1.2206	1.2017	1.2107	0.8848	1.2088	1.2008	1.1882	1.80%
YoY %	1.57%	-0.74%	36.83%	-26.80%	0.67%	1.06%	-	-
Horiz. %	102.73%	101.14%	101.89%	74.47%	101.73%	101.06%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	0.68	0.69	0.58	0.60	0.67	0.83	0.82	-
P/RPS	0.83	0.82	0.66	0.67	0.75	0.95	0.92	-6.62%
YoY %	1.22%	24.24%	-1.49%	-10.67%	-21.05%	3.26%	-	-
Horiz. %	90.22%	89.13%	71.74%	72.83%	81.52%	103.26%	100.00%	-
P/EPS	1,284.68	44.78	22.46	16.29	10.09	12.46	10.52	2354.23%
YoY %	2,768.87%	99.38%	37.88%	61.45%	-19.02%	18.44%	-	-
Horiz. %	12,211.79%	425.67%	213.50%	154.85%	95.91%	118.44%	100.00%	-
EY	0.08	2.23	4.45	6.14	9.91	8.03	9.51	-95.85%
YoY %	-96.41%	-49.89%	-27.52%	-38.04%	23.41%	-15.56%	-	-
Horiz. %	0.84%	23.45%	46.79%	64.56%	104.21%	84.44%	100.00%	-
DY	2.94	2.90	6.03	2.50	2.24	1.81	0.00	-
YoY %	1.38%	-51.91%	141.20%	11.61%	23.76%	0.00%	-	-
Horiz. %	162.43%	160.22%	333.15%	138.12%	123.76%	100.00%	-	-
P/NAPS	0.50	0.51	0.43	0.60	0.49	0.61	0.61	-12.40%
YoY %	-1.96%	18.60%	-28.33%	22.45%	-19.67%	0.00%	-	-
Horiz. %	81.97%	83.61%	70.49%	98.36%	80.33%	100.00%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	21/11/03	25/08/03	28/05/03	25/02/03	21/11/02	22/08/02	23/05/02	-
Price	0.69	0.77	0.64	0.58	0.62	0.81	0.93	-
P/RPS	0.84	0.91	0.73	0.65	0.69	0.93	1.05	-13.81%
YoY %	-7.69%	24.66%	12.31%	-5.80%	-25.81%	-11.43%	-	-
Horiz. %	80.00%	86.67%	69.52%	61.90%	65.71%	88.57%	100.00%	-
P/EPS	1,303.57	49.98	24.79	15.75	9.34	12.16	11.93	2179.06%
YoY %	2,508.18%	101.61%	57.40%	68.63%	-23.19%	1.93%	-	-
Horiz. %	10,926.82%	418.94%	207.80%	132.02%	78.29%	101.93%	100.00%	-
EY	0.08	2.00	4.03	6.35	10.71	8.23	8.38	-95.48%
YoY %	-96.00%	-50.37%	-36.54%	-40.71%	30.13%	-1.79%	-	-
Horiz. %	0.95%	23.87%	48.09%	75.78%	127.80%	98.21%	100.00%	-
DY	2.90	2.60	5.47	2.59	2.42	1.85	0.00	-
YoY %	11.54%	-52.47%	111.20%	7.02%	30.81%	0.00%	-	-
Horiz. %	156.76%	140.54%	295.68%	140.00%	130.81%	100.00%	-	-
P/NAPS	0.51	0.57	0.47	0.58	0.46	0.60	0.69	-18.23%
YoY %	-10.53%	21.28%	-18.97%	26.09%	-23.33%	-13.04%	-	-
Horiz. %	73.91%	82.61%	68.12%	84.06%	66.67%	86.96%	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