[GUH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

23-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- 3.4%

YoY- 19.58%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	223,010	225,157	219,420	222,116	228,902	233,615	242,477	-5.41%
YoY %	-0.95%	2.61%	-1.21%	-2.96%	-2.02%	-3.65%	-	-
Horiz. %	91.97%	92.86%	90.49%	91.60%	94.40%	96.35%	100.00%	-
PBT	16,292	19,019	18,263	20,152	18,755	17,519	19,653	-11.72%
YoY %	-14.34%	4.14%	-9.37%	7.45%	7.06%	-10.86%	-	-
Horiz. %	82.90%	96.77%	92.93%	102.54%	95.43%	89.14%	100.00%	-
Tax	-7,100	-2,377	-1,544	-649	107	-2,536	-2,244	115.06%
YoY %	-198.70%	-53.95%	-137.90%	-706.54%	104.22%	-13.01%	-	-
Horiz. %	316.40%	105.93%	68.81%	28.92%	-4.77%	113.01%	100.00%	-
NP	9,192	16,642	16,719	19,503	18,862	14,983	17,409	-34.59%
YoY %	-44.77%	-0.46%	-14.27%	3.40%	25.89%	-13.94%	-	-
Horiz. %	52.80%	95.59%	96.04%	112.03%	108.35%	86.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,192	16,642	16,719	19,503	18,862	14,983	17,409	-34.59%
YoY %	-44.77%	-0.46%	-14.27%	3.40%	25.89%	-13.94%	-	-
Horiz. %	52.80%	95.59%	96.04%	112.03%	108.35%	86.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.58%	12.50%	8.45%	3.22%	-0.57%	14.48%	11.42%	-
YoY %	248.64%	47.93%	162.42%	664.91%	-103.94%	26.80%	-	-
Horiz. %	381.61%	109.46%	73.99%	28.20%	-4.99%	126.80%	100.00%	-
Total Cost	213,818	208,515	202,701	202,613	210,040	218,632	225,068	-3.35%
YoY %	2.54%	2.87%	0.04%	-3.54%	-3.93%	-2.86%	-	-
Horiz. %	95.00%	92.65%	90.06%	90.02%	93.32%	97.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,583	340,977	338,702	335,166	328,534	323,562	318,587	-14.98%
YoY %	-26.80%	0.67%	1.05%	2.02%	1.54%	1.56%	-	-
Horiz. %	78.34%	107.03%	106.31%	105.20%	103.12%	101.56%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	3,763	3,763	3,763	-	3,762	3,762	8,754	-42.95%
YoY %	0.00%	0.00%	0.00%	-	0.00%	-57.03%	-	-
Horiz. %	42.99%	42.99%	42.99%	-	42.97%	42.97%	100.00%	-
Div Payout %	40.94%	22.61%	22.51%	-	19.95%	25.11%	50.29%	-
YoY %	81.07%	0.44%	0.00%	-	-20.55%	-50.07%	-	-
Horiz. %	81.41%	44.96%	44.76%	-	39.67%	49.93%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	249,583	340,977	338,702	335,166	328,534	323,562	318,587	-14.98%
YoY %	-26.80%	0.67%	1.05%	2.02%	1.54%	1.56%	-	-
Horiz. %	78.34%	107.03%	106.31%	105.20%	103.12%	101.56%	100.00%	-
NOSH	249,583	250,718	250,890	250,124	250,789	250,823	250,856	-0.33%
YoY %	-0.45%	-0.07%	0.31%	-0.27%	-0.01%	-0.01%	-	-
Horiz. %	99.49%	99.94%	100.01%	99.71%	99.97%	99.99%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	4.12%	7.39%	7.62%	8.78%	8.24%	6.41%	7.18%	-
YoY %	-44.25%	-3.02%	-13.21%	6.55%	28.55%	-10.72%	-	-
Horiz. %	57.38%	102.92%	106.13%	122.28%	114.76%	89.28%	100.00%	-
ROE	3.68%	4.88%	4.94%	5.82%	5.74%	4.63%	5.46%	-
YoY %	-24.59%	-1.21%	-15.12%	1.39%	23.97%	-15.20%	-	-
Horiz. %	67.40%	89.38%	90.48%	106.59%	105.13%	84.80%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	89.35	89.80	87.46	88.80	91.27	93.14	96.66	-5.09%
YoY %	-0.50%	2.68%	-1.51%	-2.71%	-2.01%	-3.64%	-	-
Horiz. %	92.44%	92.90%	90.48%	91.87%	94.42%	96.36%	100.00%	-
EPS	3.68	6.64	6.66	7.80	7.52	5.97	6.94	-34.41%
YoY %	-44.58%	-0.30%	-14.62%	3.72%	25.96%	-13.98%	-	-
Horiz. %	53.03%	95.68%	95.97%	112.39%	108.36%	86.02%	100.00%	-
DPS	1.50	1.50	1.50	0.00	1.50	1.50	3.50	-43.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-57.14%	-	-
Horiz. %	42.86%	42.86%	42.86%	0.00%	42.86%	42.86%	100.00%	-
NAPS	1.00	1.36	1.35	1.34	1.31	1.29	1.27	-14.69%
YoY %	-26.47%	0.74%	0.75%	2.29%	1.55%	1.57%	-	-
Horiz. %	78.74%	107.09%	106.30%	105.51%	103.15%	101.57%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 250,124
RPS	79.06	79.82	77.79	78.75	81.15	82.82	85.96	-5.41%
YoY %	-0.95%	2.61%	-1.22%	-2.96%	-2.02%	-3.65%	-	-
Horiz. %	91.97%	92.86%	90.50%	91.61%	94.40%	96.35%	100.00%	-
EPS	3.26	5.90	5.93	6.91	6.69	5.31	6.17	-34.56%
YoY %	-44.75%	-0.51%	-14.18%	3.29%	25.99%	-13.94%	-	-
Horiz. %	52.84%	95.62%	96.11%	111.99%	108.43%	86.06%	100.00%	-
DPS	1.33	1.33	1.33	0.00	1.33	1.33	3.10	-43.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-57.10%	-	-
Horiz. %	42.90%	42.90%	42.90%	0.00%	42.90%	42.90%	100.00%	-
NAPS	0.8848	1.2088	1.2008	1.1882	1.1647	1.1471	1.1295	-14.98%
YoY %	-26.80%	0.67%	1.06%	2.02%	1.53%	1.56%	-	-
Horiz. %	78.34%	107.02%	106.31%	105.20%	103.12%	101.56%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	0.60	0.67	0.83	0.82	0.82	0.62	0.75	-
P/RPS	0.67	0.75	0.95	0.92	0.90	0.67	0.78	-9.61%
YoY %	-10.67%	-21.05%	3.26%	2.22%	34.33%	-14.10%	-	-
Horiz. %	85.90%	96.15%	121.79%	117.95%	115.38%	85.90%	100.00%	-
P/EPS	16.29	10.09	12.46	10.52	10.90	10.38	10.81	31.34%
YoY %	61.45%	-19.02%	18.44%	-3.49%	5.01%	-3.98%	-	-
Horiz. %	150.69%	93.34%	115.26%	97.32%	100.83%	96.02%	100.00%	-
EY	6.14	9.91	8.03	9.51	9.17	9.63	9.25	-23.84%
YoY %	-38.04%	23.41%	-15.56%	3.71%	-4.78%	4.11%	-	-
Horiz. %	66.38%	107.14%	86.81%	102.81%	99.14%	104.11%	100.00%	-
DY	2.50	2.24	1.81	0.00	1.83	2.42	4.67	-33.99%
YoY %	11.61%	23.76%	0.00%	0.00%	-24.38%	-48.18%	-	-
Horiz. %	53.53%	47.97%	38.76%	0.00%	39.19%	51.82%	100.00%	-
P/NAPS	0.60	0.49	0.61	0.61	0.63	0.48	0.59	1.12%
YoY %	22.45%	-19.67%	0.00%	-3.17%	31.25%	-18.64%	-	-
Horiz. %	101.69%	83.05%	103.39%	103.39%	106.78%	81.36%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	25/02/03	21/11/02	22/08/02	23/05/02	27/02/02	26/11/01	27/08/01	-
Price	0.58	0.62	0.81	0.93	0.77	0.82	0.86	-
P/RPS	0.65	0.69	0.93	1.05	0.84	0.88	0.89	-18.85%
YoY %	-5.80%	-25.81%	-11.43%	25.00%	-4.55%	-1.12%	-	-
Horiz. %	73.03%	77.53%	104.49%	117.98%	94.38%	98.88%	100.00%	-
P/EPS	15.75	9.34	12.16	11.93	10.24	13.73	12.39	17.29%
YoY %	68.63%	-23.19%	1.93%	16.50%	-25.42%	10.82%	-	-
Horiz. %	127.12%	75.38%	98.14%	96.29%	82.65%	110.82%	100.00%	-
EY	6.35	10.71	8.23	8.38	9.77	7.28	8.07	-14.73%
YoY %	-40.71%	30.13%	-1.79%	-14.23%	34.20%	-9.79%	-	-
Horiz. %	78.69%	132.71%	101.98%	103.84%	121.07%	90.21%	100.00%	-
DY	2.59	2.42	1.85	0.00	1.95	1.83	4.07	-25.95%
YoY %	7.02%	30.81%	0.00%	0.00%	6.56%	-55.04%	-	-
Horiz. %	63.64%	59.46%	45.45%	0.00%	47.91%	44.96%	100.00%	-
P/NAPS	0.58	0.46	0.60	0.69	0.59	0.64	0.68	-10.03%
YoY %	26.09%	-23.33%	-13.04%	16.95%	-7.81%	-5.88%	-	-
Horiz. %	85.29%	67.65%	88.24%	101.47%	86.76%	94.12%	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