[GUH] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -115.26%
YoY- -1321.33%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 298,137 274,252 263,252 219,528 215,294 223,010 228,902 4.50%
PBT 35,451 21,533 -8,617 -47,548 7,400 16,292 18,755 11.18%
Tax -5,020 -956 -1,331 478 -3,546 -7,100 107 -
NP 30,431 20,577 -9,948 -47,070 3,854 9,192 18,862 8.29%
-
NP to SH 30,431 20,577 -9,948 -47,070 3,854 9,192 18,862 8.29%
-
Tax Rate 14.16% 4.44% - - 47.92% 43.58% -0.57% -
Total Cost 267,706 253,675 273,200 266,598 211,440 213,818 210,040 4.12%
-
Net Worth 333,490 305,772 293,177 300,766 327,840 328,183 328,580 0.24%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,130 3,759 - - 8,759 3,757 3,762 8.47%
Div Payout % 20.15% 18.27% - - 227.27% 40.88% 19.95% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 333,490 305,772 293,177 300,766 327,840 328,183 328,580 0.24%
NOSH 245,213 250,633 250,579 250,638 250,259 250,522 250,824 -0.37%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.21% 7.50% -3.78% -21.44% 1.79% 4.12% 8.24% -
ROE 9.13% 6.73% -3.39% -15.65% 1.18% 2.80% 5.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 121.58 109.42 105.06 87.59 86.03 89.02 91.26 4.89%
EPS 12.41 8.21 -3.97 -18.78 1.54 3.67 7.52 8.70%
DPS 2.50 1.50 0.00 0.00 3.50 1.50 1.50 8.88%
NAPS 1.36 1.22 1.17 1.20 1.31 1.31 1.31 0.62%
Adjusted Per Share Value based on latest NOSH - 250,776
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.70 97.23 93.33 77.83 76.33 79.06 81.15 4.50%
EPS 10.79 7.30 -3.53 -16.69 1.37 3.26 6.69 8.28%
DPS 2.17 1.33 0.00 0.00 3.11 1.33 1.33 8.49%
NAPS 1.1823 1.084 1.0394 1.0663 1.1623 1.1635 1.1649 0.24%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.80 0.37 0.22 0.53 0.69 0.60 0.82 -
P/RPS 0.66 0.34 0.21 0.61 0.80 0.67 0.90 -5.03%
P/EPS 6.45 4.51 -5.54 -2.82 44.81 16.35 10.90 -8.36%
EY 15.51 22.19 -18.05 -35.43 2.23 6.12 9.17 9.14%
DY 3.13 4.05 0.00 0.00 5.07 2.50 1.83 9.35%
P/NAPS 0.59 0.30 0.19 0.44 0.53 0.46 0.63 -1.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 12/02/07 13/02/06 28/02/05 24/02/04 25/02/03 27/02/02 -
Price 0.66 0.41 0.30 0.50 0.74 0.58 0.77 -
P/RPS 0.54 0.37 0.29 0.57 0.86 0.65 0.84 -7.09%
P/EPS 5.32 4.99 -7.56 -2.66 48.05 15.81 10.24 -10.33%
EY 18.80 20.02 -13.23 -37.56 2.08 6.33 9.77 11.52%
DY 3.79 3.66 0.00 0.00 4.73 2.59 1.95 11.70%
P/NAPS 0.49 0.34 0.26 0.42 0.56 0.44 0.59 -3.04%

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