[GUH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -6.82%
YoY- -45.02%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 219,528 222,755 227,207 221,758 215,294 207,741 210,770 2.73%
PBT -47,548 -13,145 7,453 6,650 7,400 6,223 10,255 -
Tax 478 -2,220 -2,681 -3,059 -3,546 -6,089 -6,415 -
NP -47,070 -15,365 4,772 3,591 3,854 134 3,840 -
-
NP to SH -47,070 -15,365 4,772 3,591 3,854 134 3,840 -
-
Tax Rate - - 35.97% 46.00% 47.92% 97.85% 62.55% -
Total Cost 266,598 238,120 222,435 218,167 211,440 207,607 206,930 18.31%
-
Net Worth 300,932 293,335 330,460 330,900 330,695 344,294 338,953 -7.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 3,786 3,786 3,786 8,845 5,059 5,059 -
Div Payout % - 0.00% 79.35% 105.45% 229.52% 3,775.57% 131.75% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 300,932 293,335 330,460 330,900 330,695 344,294 338,953 -7.59%
NOSH 250,776 250,714 250,348 250,681 252,439 253,157 249,230 0.41%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -21.44% -6.90% 2.10% 1.62% 1.79% 0.06% 1.82% -
ROE -15.64% -5.24% 1.44% 1.09% 1.17% 0.04% 1.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 87.54 88.85 90.76 88.46 85.29 82.06 84.57 2.31%
EPS -18.77 -6.13 1.91 1.43 1.53 0.05 1.54 -
DPS 0.00 1.50 1.50 1.50 3.50 2.00 2.00 -
NAPS 1.20 1.17 1.32 1.32 1.31 1.36 1.36 -7.97%
Adjusted Per Share Value based on latest NOSH - 250,681
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 77.83 78.97 80.55 78.62 76.33 73.65 74.72 2.74%
EPS -16.69 -5.45 1.69 1.27 1.37 0.05 1.36 -
DPS 0.00 1.34 1.34 1.34 3.14 1.79 1.79 -
NAPS 1.0669 1.0399 1.1716 1.1731 1.1724 1.2206 1.2017 -7.59%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.53 0.56 0.60 0.71 0.69 0.68 0.69 -
P/RPS 0.61 0.63 0.66 0.80 0.81 0.83 0.82 -17.82%
P/EPS -2.82 -9.14 31.48 49.56 45.20 1,284.68 44.78 -
EY -35.41 -10.94 3.18 2.02 2.21 0.08 2.23 -
DY 0.00 2.68 2.50 2.11 5.07 2.94 2.90 -
P/NAPS 0.44 0.48 0.45 0.54 0.53 0.50 0.51 -9.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 23/08/04 25/05/04 24/02/04 21/11/03 25/08/03 -
Price 0.50 0.59 0.55 0.62 0.74 0.69 0.77 -
P/RPS 0.57 0.66 0.61 0.70 0.87 0.84 0.91 -26.68%
P/EPS -2.66 -9.63 28.85 43.28 48.47 1,303.57 49.98 -
EY -37.54 -10.39 3.47 2.31 2.06 0.08 2.00 -
DY 0.00 2.54 2.73 2.42 4.73 2.90 2.60 -
P/NAPS 0.42 0.50 0.42 0.47 0.56 0.51 0.57 -18.34%

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