[GUH] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -41.2%
YoY- -77.03%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 275,415 228,848 227,207 210,770 219,420 242,477 248,700 1.71%
PBT 4,948 -57,270 7,453 10,255 18,263 19,653 19,914 -20.70%
Tax -2,142 1,678 -2,681 -6,415 -1,544 -2,244 -105 65.26%
NP 2,806 -55,592 4,772 3,840 16,719 17,409 19,809 -27.78%
-
NP to SH 2,806 -55,592 4,772 3,840 16,719 17,409 19,809 -27.78%
-
Tax Rate 43.29% - 35.97% 62.55% 8.45% 11.42% 0.53% -
Total Cost 272,609 284,440 222,435 206,930 202,701 225,068 228,891 2.95%
-
Net Worth 298,076 294,230 330,460 338,953 338,702 318,587 309,884 -0.64%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 3,786 5,059 3,763 8,754 7,432 -
Div Payout % - - 79.35% 131.75% 22.51% 50.29% 37.52% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 298,076 294,230 330,460 338,953 338,702 318,587 309,884 -0.64%
NOSH 250,484 249,347 250,348 249,230 250,890 250,856 249,906 0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.02% -24.29% 2.10% 1.82% 7.62% 7.18% 7.97% -
ROE 0.94% -18.89% 1.44% 1.13% 4.94% 5.46% 6.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.95 91.78 90.76 84.57 87.46 96.66 99.52 1.67%
EPS 1.12 -22.29 1.91 1.54 6.66 6.94 7.93 -27.82%
DPS 0.00 0.00 1.50 2.00 1.50 3.50 3.00 -
NAPS 1.19 1.18 1.32 1.36 1.35 1.27 1.24 -0.68%
Adjusted Per Share Value based on latest NOSH - 249,230
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 97.64 81.13 80.55 74.72 77.79 85.96 88.17 1.71%
EPS 0.99 -19.71 1.69 1.36 5.93 6.17 7.02 -27.84%
DPS 0.00 0.00 1.34 1.79 1.33 3.10 2.64 -
NAPS 1.0568 1.0431 1.1716 1.2017 1.2008 1.1295 1.0986 -0.64%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.31 0.30 0.60 0.69 0.83 0.75 1.54 -
P/RPS 0.28 0.33 0.66 0.82 0.95 0.78 1.55 -24.80%
P/EPS 27.67 -1.35 31.48 44.78 12.46 10.81 19.43 6.06%
EY 3.61 -74.32 3.18 2.23 8.03 9.25 5.15 -5.74%
DY 0.00 0.00 2.50 2.90 1.81 4.67 1.95 -
P/NAPS 0.26 0.25 0.45 0.51 0.61 0.59 1.24 -22.91%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 23/08/05 23/08/04 25/08/03 22/08/02 27/08/01 16/08/00 -
Price 0.44 0.28 0.55 0.77 0.81 0.86 1.58 -
P/RPS 0.40 0.31 0.61 0.91 0.93 0.89 1.59 -20.53%
P/EPS 39.28 -1.26 28.85 49.98 12.16 12.39 19.93 11.96%
EY 2.55 -79.62 3.47 2.00 8.23 8.07 5.02 -10.67%
DY 0.00 0.00 2.73 2.60 1.85 4.07 1.90 -
P/NAPS 0.37 0.24 0.42 0.57 0.60 0.68 1.27 -18.57%

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