[GUH] YoY Annualized Quarter 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- 14.48%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 266,216 255,072 225,376 213,868 188,012 195,320 222,464 3.03%
PBT 23,036 14,984 -29,292 6,296 9,296 19,820 14,232 8.35%
Tax -1,304 -1,564 -948 -1,884 -3,832 -3,712 -688 11.23%
NP 21,732 13,420 -30,240 4,412 5,464 16,108 13,544 8.19%
-
NP to SH 21,732 13,420 -30,240 4,412 5,464 16,108 13,544 8.19%
-
Tax Rate 5.66% 10.44% - 29.92% 41.22% 18.73% 4.83% -
Total Cost 244,484 241,652 255,616 209,456 182,548 179,212 208,920 2.65%
-
Net Worth 307,953 292,936 292,887 330,900 341,499 335,166 313,518 -0.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 15,022 - - - 20,237 - 15,048 -0.02%
Div Payout % 69.12% - - - 370.37% - 111.11% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 307,953 292,936 292,887 330,900 341,499 335,166 313,518 -0.29%
NOSH 250,368 250,373 250,331 250,681 252,962 250,124 250,814 -0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.16% 5.26% -13.42% 2.06% 2.91% 8.25% 6.09% -
ROE 7.06% 4.58% -10.32% 1.33% 1.60% 4.81% 4.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.33 101.88 90.03 85.31 74.32 78.09 88.70 3.06%
EPS 8.68 5.36 -12.08 1.76 2.16 6.44 5.40 8.22%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 6.00 0.00%
NAPS 1.23 1.17 1.17 1.32 1.35 1.34 1.25 -0.26%
Adjusted Per Share Value based on latest NOSH - 250,681
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 94.38 90.43 79.90 75.82 66.65 69.25 78.87 3.03%
EPS 7.70 4.76 -10.72 1.56 1.94 5.71 4.80 8.19%
DPS 5.33 0.00 0.00 0.00 7.17 0.00 5.34 -0.03%
NAPS 1.0918 1.0385 1.0384 1.1731 1.2107 1.1882 1.1115 -0.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.51 0.23 0.37 0.71 0.58 0.82 0.70 -
P/RPS 0.48 0.23 0.41 0.83 0.78 1.05 0.79 -7.96%
P/EPS 5.88 4.29 -3.06 40.34 26.85 12.73 12.96 -12.33%
EY 17.02 23.30 -32.65 2.48 3.72 7.85 7.71 14.10%
DY 11.76 0.00 0.00 0.00 13.79 0.00 8.57 5.41%
P/NAPS 0.41 0.20 0.32 0.54 0.43 0.61 0.56 -5.06%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 30/05/05 25/05/04 28/05/03 23/05/02 22/05/01 -
Price 0.53 0.31 0.28 0.62 0.64 0.93 0.76 -
P/RPS 0.50 0.30 0.31 0.73 0.86 1.19 0.86 -8.63%
P/EPS 6.11 5.78 -2.32 35.23 29.63 14.44 14.07 -12.97%
EY 16.38 17.29 -43.14 2.84 3.38 6.92 7.11 14.91%
DY 11.32 0.00 0.00 0.00 12.50 0.00 7.89 6.19%
P/NAPS 0.43 0.26 0.24 0.47 0.47 0.69 0.61 -5.65%

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