[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
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 223,010 225,157 219,420 222,116 228,902 233,615 242,477 -5.41%
PBT 16,292 19,019 18,263 20,152 18,755 17,519 19,653 -11.72%
Tax -7,100 -2,377 -1,544 -649 107 -2,536 -2,244 115.06%
NP 9,192 16,642 16,719 19,503 18,862 14,983 17,409 -34.59%
-
NP to SH 9,192 16,642 16,719 19,503 18,862 14,983 17,409 -34.59%
-
Tax Rate 43.58% 12.50% 8.45% 3.22% -0.57% 14.48% 11.42% -
Total Cost 213,818 208,515 202,701 202,613 210,040 218,632 225,068 -3.35%
-
Net Worth 249,583 340,977 338,702 335,166 328,534 323,562 318,587 -14.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,763 3,763 3,763 - 3,762 3,762 8,754 -42.95%
Div Payout % 40.94% 22.61% 22.51% - 19.95% 25.11% 50.29% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 249,583 340,977 338,702 335,166 328,534 323,562 318,587 -14.98%
NOSH 249,583 250,718 250,890 250,124 250,789 250,823 250,856 -0.33%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.12% 7.39% 7.62% 8.78% 8.24% 6.41% 7.18% -
ROE 3.68% 4.88% 4.94% 5.82% 5.74% 4.63% 5.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 89.35 89.80 87.46 88.80 91.27 93.14 96.66 -5.09%
EPS 3.68 6.64 6.66 7.80 7.52 5.97 6.94 -34.41%
DPS 1.50 1.50 1.50 0.00 1.50 1.50 3.50 -43.06%
NAPS 1.00 1.36 1.35 1.34 1.31 1.29 1.27 -14.69%
Adjusted Per Share Value based on latest NOSH - 250,124
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 79.06 79.82 77.79 78.75 81.15 82.82 85.96 -5.41%
EPS 3.26 5.90 5.93 6.91 6.69 5.31 6.17 -34.56%
DPS 1.33 1.33 1.33 0.00 1.33 1.33 3.10 -43.02%
NAPS 0.8848 1.2088 1.2008 1.1882 1.1647 1.1471 1.1295 -14.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
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%
P/EPS 16.29 10.09 12.46 10.52 10.90 10.38 10.81 31.34%
EY 6.14 9.91 8.03 9.51 9.17 9.63 9.25 -23.84%
DY 2.50 2.24 1.81 0.00 1.83 2.42 4.67 -33.99%
P/NAPS 0.60 0.49 0.61 0.61 0.63 0.48 0.59 1.12%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
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%
P/EPS 15.75 9.34 12.16 11.93 10.24 13.73 12.39 17.29%
EY 6.35 10.71 8.23 8.38 9.77 7.28 8.07 -14.73%
DY 2.59 2.42 1.85 0.00 1.95 1.83 4.07 -25.95%
P/NAPS 0.58 0.46 0.60 0.69 0.59 0.64 0.68 -10.03%

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