[GUH] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.57%
YoY- -76.27%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 204,793 191,170 165,501 158,040 173,309 177,054 188,119 1.42%
PBT 13,643 -3,171 -14,871 5,674 15,743 15,479 14,538 -1.05%
Tax -1,675 6 -1,529 -2,855 -3,866 -1,382 -808 12.91%
NP 11,968 -3,165 -16,400 2,819 11,877 14,097 13,730 -2.26%
-
NP to SH 11,968 -3,165 -16,400 2,819 11,877 14,097 13,730 -2.26%
-
Tax Rate 12.28% - - 50.32% 24.56% 8.93% 5.56% -
Total Cost 192,825 194,335 181,901 155,221 161,432 162,957 174,389 1.68%
-
Net Worth 298,572 298,916 293,394 342,307 340,774 323,578 309,549 -0.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,763 - - 5,033 3,758 3,762 4,992 -4.59%
Div Payout % 31.45% - - 178.57% 31.65% 26.69% 36.36% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 298,572 298,916 293,394 342,307 340,774 323,578 309,549 -0.59%
NOSH 250,901 251,190 250,764 251,696 250,569 250,836 249,636 0.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.84% -1.66% -9.91% 1.78% 6.85% 7.96% 7.30% -
ROE 4.01% -1.06% -5.59% 0.82% 3.49% 4.36% 4.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 81.62 76.11 66.00 62.79 69.17 70.59 75.36 1.33%
EPS 4.77 -1.26 6.54 1.12 4.74 5.62 5.50 -2.34%
DPS 1.50 0.00 0.00 2.00 1.50 1.50 2.00 -4.67%
NAPS 1.19 1.19 1.17 1.36 1.36 1.29 1.24 -0.68%
Adjusted Per Share Value based on latest NOSH - 253,157
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.60 67.77 58.67 56.03 61.44 62.77 66.69 1.42%
EPS 4.24 -1.12 -5.81 1.00 4.21 5.00 4.87 -2.28%
DPS 1.33 0.00 0.00 1.78 1.33 1.33 1.77 -4.64%
NAPS 1.0585 1.0597 1.0402 1.2136 1.2081 1.1472 1.0974 -0.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.35 0.25 0.56 0.68 0.67 0.62 1.22 -
P/RPS 0.43 0.33 0.85 1.08 0.97 0.88 1.62 -19.82%
P/EPS 7.34 -19.84 -8.56 60.71 14.14 11.03 22.18 -16.82%
EY 13.63 -5.04 -11.68 1.65 7.07 9.06 4.51 20.23%
DY 4.29 0.00 0.00 2.94 2.24 2.42 1.64 17.37%
P/NAPS 0.29 0.21 0.48 0.50 0.49 0.48 0.98 -18.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 22/11/05 26/11/04 21/11/03 21/11/02 26/11/01 17/11/00 -
Price 0.38 0.22 0.59 0.69 0.62 0.82 1.18 -
P/RPS 0.47 0.29 0.89 1.10 0.90 1.16 1.57 -18.20%
P/EPS 7.97 -17.46 -9.02 61.61 13.08 14.59 21.45 -15.20%
EY 12.55 -5.73 -11.08 1.62 7.65 6.85 4.66 17.94%
DY 3.95 0.00 0.00 2.90 2.42 1.83 1.69 15.19%
P/NAPS 0.32 0.18 0.50 0.51 0.46 0.64 0.95 -16.57%

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