[GUH] YoY 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- -50.51%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 74,565 73,105 56,756 61,208 64,237 58,500 67,362 1.70%
PBT 5,584 2,335 -19,087 1,511 5,543 4,787 6,921 -3.51%
Tax -1,104 -234 -569 -1,030 -1,356 -523 -231 29.77%
NP 4,480 2,101 -19,656 481 4,187 4,264 6,690 -6.46%
-
NP to SH 4,480 2,101 -19,656 481 4,187 4,264 6,690 -6.46%
-
Tax Rate 19.77% 10.02% - 68.17% 24.46% 10.93% 3.34% -
Total Cost 70,085 71,004 76,412 60,727 60,050 54,236 60,672 2.43%
-
Net Worth 297,832 297,641 293,335 344,294 340,977 323,562 309,537 -0.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,754 - - - - - 4,992 -4.63%
Div Payout % 83.80% - - - - - 74.63% -
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 297,832 297,641 293,335 344,294 340,977 323,562 309,537 -0.64%
NOSH 250,279 250,119 250,714 253,157 250,718 250,823 249,626 0.04%
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 6.01% 2.87% -34.63% 0.79% 6.52% 7.29% 9.93% -
ROE 1.50% 0.71% -6.70% 0.14% 1.23% 1.32% 2.16% -
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 29.79 29.23 22.64 24.18 25.62 23.32 26.99 1.65%
EPS 1.79 0.84 -7.84 0.19 1.67 1.70 2.68 -6.50%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 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 26.44 25.92 20.12 21.70 22.77 20.74 23.88 1.71%
EPS 1.59 0.74 -6.97 0.17 1.48 1.51 2.37 -6.43%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 1.77 -4.64%
NAPS 1.0559 1.0552 1.0399 1.2206 1.2088 1.1471 1.0974 -0.64%
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 1.17 0.86 2.47 2.81 2.62 2.66 4.52 -20.16%
P/EPS 19.55 29.76 -7.14 357.89 40.12 36.47 45.52 -13.13%
EY 5.11 3.36 -14.00 0.28 2.49 2.74 2.20 15.07%
DY 4.29 0.00 0.00 0.00 0.00 0.00 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 1.28 0.75 2.61 2.85 2.42 3.52 4.37 -18.49%
P/EPS 21.23 26.19 -7.53 363.16 37.13 48.24 44.03 -11.44%
EY 4.71 3.82 -13.29 0.28 2.69 2.07 2.27 12.92%
DY 3.95 0.00 0.00 0.00 0.00 0.00 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