[GUH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -421.98%
YoY- -11566.42%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 290,818 276,875 245,197 222,755 207,741 225,157 233,615 3.71%
PBT 36,637 8,197 -35,848 -13,145 6,223 19,019 17,519 13.07%
Tax -2,634 -3,012 2,013 -2,220 -6,089 -2,377 -2,536 0.63%
NP 34,003 5,185 -33,835 -15,365 134 16,642 14,983 14.62%
-
NP to SH 34,003 5,185 -33,835 -15,365 134 16,642 14,983 14.62%
-
Tax Rate 7.19% 36.75% - - 97.85% 12.50% 14.48% -
Total Cost 256,815 271,690 279,032 238,120 207,607 208,515 218,632 2.71%
-
Net Worth 322,057 297,832 297,641 293,335 344,294 340,977 323,562 -0.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,195 3,754 - 3,786 5,059 3,763 3,762 8.66%
Div Payout % 18.22% 72.40% - 0.00% 3,775.57% 22.61% 25.11% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 322,057 297,832 297,641 293,335 344,294 340,977 323,562 -0.07%
NOSH 243,982 250,279 250,119 250,714 253,157 250,718 250,823 -0.45%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.69% 1.87% -13.80% -6.90% 0.06% 7.39% 6.41% -
ROE 10.56% 1.74% -11.37% -5.24% 0.04% 4.88% 4.63% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 119.20 110.63 98.03 88.85 82.06 89.80 93.14 4.19%
EPS 13.94 2.07 -13.53 -6.13 0.05 6.64 5.97 15.17%
DPS 2.54 1.50 0.00 1.50 2.00 1.50 1.50 9.17%
NAPS 1.32 1.19 1.19 1.17 1.36 1.36 1.29 0.38%
Adjusted Per Share Value based on latest NOSH - 250,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 102.85 97.92 86.72 78.78 73.47 79.63 82.62 3.71%
EPS 12.03 1.83 -11.97 -5.43 0.05 5.89 5.30 14.63%
DPS 2.19 1.33 0.00 1.34 1.79 1.33 1.33 8.66%
NAPS 1.139 1.0533 1.0526 1.0374 1.2176 1.2059 1.1443 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.85 0.35 0.25 0.56 0.68 0.67 0.62 -
P/RPS 0.71 0.32 0.26 0.63 0.83 0.75 0.67 0.97%
P/EPS 6.10 16.89 -1.85 -9.14 1,284.68 10.09 10.38 -8.47%
EY 16.40 5.92 -54.11 -10.94 0.08 9.91 9.63 9.27%
DY 2.99 4.29 0.00 2.68 2.94 2.24 2.42 3.58%
P/NAPS 0.64 0.29 0.21 0.48 0.50 0.49 0.48 4.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 15/11/06 22/11/05 26/11/04 21/11/03 21/11/02 26/11/01 -
Price 0.84 0.38 0.22 0.59 0.69 0.62 0.82 -
P/RPS 0.70 0.34 0.22 0.66 0.84 0.69 0.88 -3.74%
P/EPS 6.03 18.34 -1.63 -9.63 1,303.57 9.34 13.73 -12.80%
EY 16.59 5.45 -61.49 -10.39 0.08 10.71 7.28 14.70%
DY 3.02 3.95 0.00 2.54 2.90 2.42 1.83 8.70%
P/NAPS 0.64 0.32 0.18 0.50 0.51 0.46 0.64 0.00%

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
Post a Comment