[GUH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

24-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- 2776.12%

YoY- -58.07%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	222,755	227,207	221,758	215,294	207,741	210,770	221,183	0.47%
YoY %	-1.96%	2.46%	3.00%	3.64%	-1.44%	-4.71%	-	-
Horiz. %	100.71%	102.72%	100.26%	97.34%	93.92%	95.29%	100.00%	-
PBT	-13,145	7,453	6,650	7,400	6,223	10,255	13,661	-
YoY %	-276.37%	12.08%	-10.14%	18.91%	-39.32%	-24.93%	-	-
Horiz. %	-96.22%	54.56%	48.68%	54.17%	45.55%	75.07%	100.00%	-
Tax	-2,220	-2,681	-3,059	-3,546	-6,089	-6,415	-7,130	-53.96%
YoY %	17.20%	12.36%	13.73%	41.76%	5.08%	10.03%	-	-
Horiz. %	31.14%	37.60%	42.90%	49.73%	85.40%	89.97%	100.00%	-
NP	-15,365	4,772	3,591	3,854	134	3,840	6,531	-
YoY %	-421.98%	32.89%	-6.82%	2,776.12%	-96.51%	-41.20%	-	-
Horiz. %	-235.26%	73.07%	54.98%	59.01%	2.05%	58.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,365	4,772	3,591	3,854	134	3,840	6,531	-
YoY %	-421.98%	32.89%	-6.82%	2,776.12%	-96.51%	-41.20%	-	-
Horiz. %	-235.26%	73.07%	54.98%	59.01%	2.05%	58.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	35.97%	46.00%	47.92%	97.85%	62.55%	52.19%	-
YoY %	-	-21.80%	-4.01%	-51.03%	56.43%	19.85%	-	-
Horiz. %	-	68.92%	88.14%	91.82%	187.49%	119.85%	100.00%	-
Total Cost	238,120	222,435	218,167	211,440	207,607	206,930	214,652	7.14%
YoY %	7.05%	1.96%	3.18%	1.85%	0.33%	-3.60%	-	-
Horiz. %	110.93%	103.63%	101.64%	98.50%	96.72%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,335	330,460	330,900	330,695	344,294	338,953	341,499	-9.61%
YoY %	-11.23%	-0.13%	0.06%	-3.95%	1.58%	-0.75%	-	-
Horiz. %	85.90%	96.77%	96.90%	96.84%	100.82%	99.25%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	3,786	3,786	3,786	8,845	5,059	5,059	8,822	-43.01%
YoY %	0.00%	0.00%	-57.20%	74.84%	0.00%	-42.65%	-	-
Horiz. %	42.92%	42.92%	42.92%	100.26%	57.35%	57.35%	100.00%	-
Div Payout %	0.00%	79.35%	105.45%	229.52%	3,775.57%	131.75%	135.09%	-
YoY %	0.00%	-24.75%	-54.06%	-93.92%	2,765.71%	-2.47%	-	-
Horiz. %	0.00%	58.74%	78.06%	169.90%	2,794.86%	97.53%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	293,335	330,460	330,900	330,695	344,294	338,953	341,499	-9.61%
YoY %	-11.23%	-0.13%	0.06%	-3.95%	1.58%	-0.75%	-	-
Horiz. %	85.90%	96.77%	96.90%	96.84%	100.82%	99.25%	100.00%	-
NOSH	250,714	250,348	250,681	252,439	253,157	249,230	252,962	-0.59%
YoY %	0.15%	-0.13%	-0.70%	-0.28%	1.58%	-1.48%	-	-
Horiz. %	99.11%	98.97%	99.10%	99.79%	100.08%	98.52%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	-6.90%	2.10%	1.62%	1.79%	0.06%	1.82%	2.95%	-
YoY %	-428.57%	29.63%	-9.50%	2,883.33%	-96.70%	-38.31%	-	-
Horiz. %	-233.90%	71.19%	54.92%	60.68%	2.03%	61.69%	100.00%	-
ROE	-5.24%	1.44%	1.09%	1.17%	0.04%	1.13%	1.91%	-
YoY %	-463.89%	32.11%	-6.84%	2,825.00%	-96.46%	-40.84%	-	-
Horiz. %	-274.35%	75.39%	57.07%	61.26%	2.09%	59.16%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	88.85	90.76	88.46	85.29	82.06	84.57	87.44	1.06%
YoY %	-2.10%	2.60%	3.72%	3.94%	-2.97%	-3.28%	-	-
Horiz. %	101.61%	103.80%	101.17%	97.54%	93.85%	96.72%	100.00%	-
EPS	-6.13	1.91	1.43	1.53	0.05	1.54	2.58	-
YoY %	-420.94%	33.57%	-6.54%	2,960.00%	-96.75%	-40.31%	-	-
Horiz. %	-237.60%	74.03%	55.43%	59.30%	1.94%	59.69%	100.00%	-
DPS	1.50	1.50	1.50	3.50	2.00	2.00	3.50	-43.06%
YoY %	0.00%	0.00%	-57.14%	75.00%	0.00%	-42.86%	-	-
Horiz. %	42.86%	42.86%	42.86%	100.00%	57.14%	57.14%	100.00%	-
NAPS	1.17	1.32	1.32	1.31	1.36	1.36	1.35	-9.07%
YoY %	-11.36%	0.00%	0.76%	-3.68%	0.00%	0.74%	-	-
Horiz. %	86.67%	97.78%	97.78%	97.04%	100.74%	100.74%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 252,439
RPS	78.97	80.55	78.62	76.33	73.65	74.72	78.41	0.47%
YoY %	-1.96%	2.45%	3.00%	3.64%	-1.43%	-4.71%	-	-
Horiz. %	100.71%	102.73%	100.27%	97.35%	93.93%	95.29%	100.00%	-
EPS	-5.45	1.69	1.27	1.37	0.05	1.36	2.32	-
YoY %	-422.49%	33.07%	-7.30%	2,640.00%	-96.32%	-41.38%	-	-
Horiz. %	-234.91%	72.84%	54.74%	59.05%	2.16%	58.62%	100.00%	-
DPS	1.34	1.34	1.34	3.14	1.79	1.79	3.13	-43.10%
YoY %	0.00%	0.00%	-57.32%	75.42%	0.00%	-42.81%	-	-
Horiz. %	42.81%	42.81%	42.81%	100.32%	57.19%	57.19%	100.00%	-
NAPS	1.0399	1.1716	1.1731	1.1724	1.2206	1.2017	1.2107	-9.61%
YoY %	-11.24%	-0.13%	0.06%	-3.95%	1.57%	-0.74%	-	-
Horiz. %	85.89%	96.77%	96.89%	96.84%	100.82%	99.26%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	0.56	0.60	0.71	0.69	0.68	0.69	0.58	-
P/RPS	0.63	0.66	0.80	0.81	0.83	0.82	0.66	-3.04%
YoY %	-4.55%	-17.50%	-1.23%	-2.41%	1.22%	24.24%	-	-
Horiz. %	95.45%	100.00%	121.21%	122.73%	125.76%	124.24%	100.00%	-
P/EPS	-9.14	31.48	49.56	45.20	1,284.68	44.78	22.46	-
YoY %	-129.03%	-36.48%	9.65%	-96.48%	2,768.87%	99.38%	-	-
Horiz. %	-40.69%	140.16%	220.66%	201.25%	5,719.86%	199.38%	100.00%	-
EY	-10.94	3.18	2.02	2.21	0.08	2.23	4.45	-
YoY %	-444.03%	57.43%	-8.60%	2,662.50%	-96.41%	-49.89%	-	-
Horiz. %	-245.84%	71.46%	45.39%	49.66%	1.80%	50.11%	100.00%	-
DY	2.68	2.50	2.11	5.07	2.94	2.90	6.03	-41.67%
YoY %	7.20%	18.48%	-58.38%	72.45%	1.38%	-51.91%	-	-
Horiz. %	44.44%	41.46%	34.99%	84.08%	48.76%	48.09%	100.00%	-
P/NAPS	0.48	0.45	0.54	0.53	0.50	0.51	0.43	7.58%
YoY %	6.67%	-16.67%	1.89%	6.00%	-1.96%	18.60%	-	-
Horiz. %	111.63%	104.65%	125.58%	123.26%	116.28%	118.60%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/11/04	23/08/04	25/05/04	24/02/04	21/11/03	25/08/03	28/05/03	-
Price	0.59	0.55	0.62	0.74	0.69	0.77	0.64	-
P/RPS	0.66	0.61	0.70	0.87	0.84	0.91	0.73	-6.48%
YoY %	8.20%	-12.86%	-19.54%	3.57%	-7.69%	24.66%	-	-
Horiz. %	90.41%	83.56%	95.89%	119.18%	115.07%	124.66%	100.00%	-
P/EPS	-9.63	28.85	43.28	48.47	1,303.57	49.98	24.79	-
YoY %	-133.38%	-33.34%	-10.71%	-96.28%	2,508.18%	101.61%	-	-
Horiz. %	-38.85%	116.38%	174.59%	195.52%	5,258.45%	201.61%	100.00%	-
EY	-10.39	3.47	2.31	2.06	0.08	2.00	4.03	-
YoY %	-399.42%	50.22%	12.14%	2,475.00%	-96.00%	-50.37%	-	-
Horiz. %	-257.82%	86.10%	57.32%	51.12%	1.99%	49.63%	100.00%	-
DY	2.54	2.73	2.42	4.73	2.90	2.60	5.47	-39.95%
YoY %	-6.96%	12.81%	-48.84%	63.10%	11.54%	-52.47%	-	-
Horiz. %	46.44%	49.91%	44.24%	86.47%	53.02%	47.53%	100.00%	-
P/NAPS	0.50	0.42	0.47	0.56	0.51	0.57	0.47	4.19%
YoY %	19.05%	-10.64%	-16.07%	9.80%	-10.53%	21.28%	-	-
Horiz. %	106.38%	89.36%	100.00%	119.15%	108.51%	121.28%	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