[GUH] YoY TTM 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- -96.51%
YoY- -99.19%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 276,875 245,197 222,755 207,741 225,157 233,615 250,918 1.65%
PBT 8,197 -35,848 -13,145 6,223 19,019 17,519 19,132 -13.16%
Tax -3,012 2,013 -2,220 -6,089 -2,377 -2,536 -323 45.05%
NP 5,185 -33,835 -15,365 134 16,642 14,983 18,809 -19.31%
-
NP to SH 5,185 -33,835 -15,365 134 16,642 14,983 18,809 -19.31%
-
Tax Rate 36.75% - - 97.85% 12.50% 14.48% 1.69% -
Total Cost 271,690 279,032 238,120 207,607 208,515 218,632 232,109 2.65%
-
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 - 3,786 5,059 3,763 3,762 12,425 -18.07%
Div Payout % 72.40% - 0.00% 3,775.57% 22.61% 25.11% 66.06% -
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 1.87% -13.80% -6.90% 0.06% 7.39% 6.41% 7.50% -
ROE 1.74% -11.37% -5.24% 0.04% 4.88% 4.63% 6.08% -
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 110.63 98.03 88.85 82.06 89.80 93.14 100.52 1.60%
EPS 2.07 -13.53 -6.13 0.05 6.64 5.97 7.53 -19.35%
DPS 1.50 0.00 1.50 2.00 1.50 1.50 5.00 -18.17%
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 98.16 86.93 78.97 73.65 79.82 82.82 88.96 1.65%
EPS 1.84 -12.00 -5.45 0.05 5.90 5.31 6.67 -19.30%
DPS 1.33 0.00 1.34 1.79 1.33 1.33 4.41 -18.10%
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 0.32 0.26 0.63 0.83 0.75 0.67 1.21 -19.87%
P/EPS 16.89 -1.85 -9.14 1,284.68 10.09 10.38 16.19 0.70%
EY 5.92 -54.11 -10.94 0.08 9.91 9.63 6.18 -0.71%
DY 4.29 0.00 2.68 2.94 2.24 2.42 4.10 0.75%
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 0.34 0.22 0.66 0.84 0.69 0.88 1.17 -18.60%
P/EPS 18.34 -1.63 -9.63 1,303.57 9.34 13.73 15.66 2.66%
EY 5.45 -61.49 -10.39 0.08 10.71 7.28 6.39 -2.61%
DY 3.95 0.00 2.54 2.90 2.42 1.83 4.24 -1.17%
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