[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

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	275,415	228,848	227,207	210,770	219,420	242,477	248,700	1.71%
YoY %	20.35%	0.72%	7.80%	-3.94%	-9.51%	-2.50%	-	-
Horiz. %	110.74%	92.02%	91.36%	84.75%	88.23%	97.50%	100.00%	-
PBT	4,948	-57,270	7,453	10,255	18,263	19,653	19,914	-20.70%
YoY %	108.64%	-868.42%	-27.32%	-43.85%	-7.07%	-1.31%	-	-
Horiz. %	24.85%	-287.59%	37.43%	51.50%	91.71%	98.69%	100.00%	-
Tax	-2,142	1,678	-2,681	-6,415	-1,544	-2,244	-105	65.26%
YoY %	-227.65%	162.59%	58.21%	-315.48%	31.19%	-2,037.14%	-	-
Horiz. %	2,040.00%	-1,598.10%	2,553.33%	6,109.52%	1,470.48%	2,137.14%	100.00%	-
NP	2,806	-55,592	4,772	3,840	16,719	17,409	19,809	-27.78%
YoY %	105.05%	-1,264.96%	24.27%	-77.03%	-3.96%	-12.12%	-	-
Horiz. %	14.17%	-280.64%	24.09%	19.39%	84.40%	87.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,806	-55,592	4,772	3,840	16,719	17,409	19,809	-27.78%
YoY %	105.05%	-1,264.96%	24.27%	-77.03%	-3.96%	-12.12%	-	-
Horiz. %	14.17%	-280.64%	24.09%	19.39%	84.40%	87.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.29%	-	35.97%	62.55%	8.45%	11.42%	0.53%	-
YoY %	0.00%	-	-42.49%	640.24%	-26.01%	2,054.72%	-	-
Horiz. %	8,167.92%	-	6,786.79%	11,801.89%	1,594.34%	2,154.72%	100.00%	-
Total Cost	272,609	284,440	222,435	206,930	202,701	225,068	228,891	2.95%
YoY %	-4.16%	27.88%	7.49%	2.09%	-9.94%	-1.67%	-	-
Horiz. %	119.10%	124.27%	97.18%	90.41%	88.56%	98.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,076	294,230	330,460	338,953	338,702	318,587	309,884	-0.64%
YoY %	1.31%	-10.96%	-2.51%	0.07%	6.31%	2.81%	-	-
Horiz. %	96.19%	94.95%	106.64%	109.38%	109.30%	102.81%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	3,786	5,059	3,763	8,754	7,432	-
YoY %	-	-	-25.16%	34.44%	-57.01%	17.79%	-	-
Horiz. %	-	-	50.94%	68.07%	50.63%	117.79%	100.00%	-
Div Payout %	-	-	79.35%	131.75%	22.51%	50.29%	37.52%	-
YoY %	-	-	-39.77%	485.30%	-55.24%	34.04%	-	-
Horiz. %	-	-	211.49%	351.15%	59.99%	134.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	298,076	294,230	330,460	338,953	338,702	318,587	309,884	-0.64%
YoY %	1.31%	-10.96%	-2.51%	0.07%	6.31%	2.81%	-	-
Horiz. %	96.19%	94.95%	106.64%	109.38%	109.30%	102.81%	100.00%	-
NOSH	250,484	249,347	250,348	249,230	250,890	250,856	249,906	0.03%
YoY %	0.46%	-0.40%	0.45%	-0.66%	0.01%	0.38%	-	-
Horiz. %	100.23%	99.78%	100.18%	99.73%	100.39%	100.38%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	1.02%	-24.29%	2.10%	1.82%	7.62%	7.18%	7.97%	-
YoY %	104.20%	-1,256.67%	15.38%	-76.12%	6.13%	-9.91%	-	-
Horiz. %	12.80%	-304.77%	26.35%	22.84%	95.61%	90.09%	100.00%	-
ROE	0.94%	-18.89%	1.44%	1.13%	4.94%	5.46%	6.39%	-
YoY %	104.98%	-1,411.81%	27.43%	-77.13%	-9.52%	-14.55%	-	-
Horiz. %	14.71%	-295.62%	22.54%	17.68%	77.31%	85.45%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	109.95	91.78	90.76	84.57	87.46	96.66	99.52	1.67%
YoY %	19.80%	1.12%	7.32%	-3.30%	-9.52%	-2.87%	-	-
Horiz. %	110.48%	92.22%	91.20%	84.98%	87.88%	97.13%	100.00%	-
EPS	1.12	-22.29	1.91	1.54	6.66	6.94	7.93	-27.82%
YoY %	105.02%	-1,267.02%	24.03%	-76.88%	-4.03%	-12.48%	-	-
Horiz. %	14.12%	-281.08%	24.09%	19.42%	83.98%	87.52%	100.00%	-
DPS	0.00	0.00	1.50	2.00	1.50	3.50	3.00	-
YoY %	0.00%	0.00%	-25.00%	33.33%	-57.14%	16.67%	-	-
Horiz. %	0.00%	0.00%	50.00%	66.67%	50.00%	116.67%	100.00%	-
NAPS	1.19	1.18	1.32	1.36	1.35	1.27	1.24	-0.68%
YoY %	0.85%	-10.61%	-2.94%	0.74%	6.30%	2.42%	-	-
Horiz. %	95.97%	95.16%	106.45%	109.68%	108.87%	102.42%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 249,230
RPS	97.64	81.13	80.55	74.72	77.79	85.96	88.17	1.71%
YoY %	20.35%	0.72%	7.80%	-3.95%	-9.50%	-2.51%	-	-
Horiz. %	110.74%	92.02%	91.36%	84.75%	88.23%	97.49%	100.00%	-
EPS	0.99	-19.71	1.69	1.36	5.93	6.17	7.02	-27.84%
YoY %	105.02%	-1,266.27%	24.26%	-77.07%	-3.89%	-12.11%	-	-
Horiz. %	14.10%	-280.77%	24.07%	19.37%	84.47%	87.89%	100.00%	-
DPS	0.00	0.00	1.34	1.79	1.33	3.10	2.64	-
YoY %	0.00%	0.00%	-25.14%	34.59%	-57.10%	17.42%	-	-
Horiz. %	0.00%	0.00%	50.76%	67.80%	50.38%	117.42%	100.00%	-
NAPS	1.0568	1.0431	1.1716	1.2017	1.2008	1.1295	1.0986	-0.64%
YoY %	1.31%	-10.97%	-2.50%	0.07%	6.31%	2.81%	-	-
Horiz. %	96.20%	94.95%	106.64%	109.38%	109.30%	102.81%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-15.15%	-50.00%	-19.51%	-13.68%	21.79%	-49.68%	-	-
Horiz. %	18.06%	21.29%	42.58%	52.90%	61.29%	50.32%	100.00%	-
P/EPS	27.67	-1.35	31.48	44.78	12.46	10.81	19.43	6.06%
YoY %	2,149.63%	-104.29%	-29.70%	259.39%	15.26%	-44.36%	-	-
Horiz. %	142.41%	-6.95%	162.02%	230.47%	64.13%	55.64%	100.00%	-
EY	3.61	-74.32	3.18	2.23	8.03	9.25	5.15	-5.74%
YoY %	104.86%	-2,437.11%	42.60%	-72.23%	-13.19%	79.61%	-	-
Horiz. %	70.10%	-1,443.11%	61.75%	43.30%	155.92%	179.61%	100.00%	-
DY	0.00	0.00	2.50	2.90	1.81	4.67	1.95	-
YoY %	0.00%	0.00%	-13.79%	60.22%	-61.24%	139.49%	-	-
Horiz. %	0.00%	0.00%	128.21%	148.72%	92.82%	239.49%	100.00%	-
P/NAPS	0.26	0.25	0.45	0.51	0.61	0.59	1.24	-22.91%
YoY %	4.00%	-44.44%	-11.76%	-16.39%	3.39%	-52.42%	-	-
Horiz. %	20.97%	20.16%	36.29%	41.13%	49.19%	47.58%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
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%
YoY %	29.03%	-49.18%	-32.97%	-2.15%	4.49%	-44.03%	-	-
Horiz. %	25.16%	19.50%	38.36%	57.23%	58.49%	55.97%	100.00%	-
P/EPS	39.28	-1.26	28.85	49.98	12.16	12.39	19.93	11.96%
YoY %	3,217.46%	-104.37%	-42.28%	311.02%	-1.86%	-37.83%	-	-
Horiz. %	197.09%	-6.32%	144.76%	250.78%	61.01%	62.17%	100.00%	-
EY	2.55	-79.62	3.47	2.00	8.23	8.07	5.02	-10.67%
YoY %	103.20%	-2,394.52%	73.50%	-75.70%	1.98%	60.76%	-	-
Horiz. %	50.80%	-1,586.06%	69.12%	39.84%	163.94%	160.76%	100.00%	-
DY	0.00	0.00	2.73	2.60	1.85	4.07	1.90	-
YoY %	0.00%	0.00%	5.00%	40.54%	-54.55%	114.21%	-	-
Horiz. %	0.00%	0.00%	143.68%	136.84%	97.37%	214.21%	100.00%	-
P/NAPS	0.37	0.24	0.42	0.57	0.60	0.68	1.27	-18.57%
YoY %	54.17%	-42.86%	-26.32%	-5.00%	-11.76%	-46.46%	-	-
Horiz. %	29.13%	18.90%	33.07%	44.88%	47.24%	53.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos