[GUH] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.4%
YoY- -4.24%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 315,108 309,272 310,108 305,132 280,860 272,769 273,232 9.98%
PBT 47,308 49,898 48,960 51,798 58,656 53,471 54,497 -9.00%
Tax -9,248 -6,126 -5,994 -6,910 -7,992 -3,089 -4,358 65.21%
NP 38,060 43,772 42,965 44,888 50,664 50,382 50,138 -16.79%
-
NP to SH 38,060 43,772 42,965 44,888 50,664 50,382 50,138 -16.79%
-
Tax Rate 19.55% 12.28% 12.24% 13.34% 13.63% 5.78% 8.00% -
Total Cost 277,048 265,500 267,142 260,244 230,196 222,387 223,093 15.55%
-
Net Worth 396,458 397,743 385,066 385,914 375,514 388,550 378,681 3.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 11,104 14,862 22,342 - 8,634 11,742 -
Div Payout % - 25.37% 34.59% 49.77% - 17.14% 23.42% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 396,458 397,743 385,066 385,914 375,514 388,550 378,681 3.10%
NOSH 198,229 201,900 202,666 203,113 202,980 215,861 220,163 -6.76%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.08% 14.15% 13.85% 14.71% 18.04% 18.47% 18.35% -
ROE 9.60% 11.01% 11.16% 11.63% 13.49% 12.97% 13.24% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 158.96 153.18 153.01 150.23 138.37 126.36 124.10 17.96%
EPS 19.20 21.68 21.20 22.10 24.96 23.34 22.77 -10.75%
DPS 0.00 5.50 7.33 11.00 0.00 4.00 5.33 -
NAPS 2.00 1.97 1.90 1.90 1.85 1.80 1.72 10.58%
Adjusted Per Share Value based on latest NOSH - 202,863
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 111.71 109.64 109.94 108.18 99.57 96.70 96.87 9.97%
EPS 13.49 15.52 15.23 15.91 17.96 17.86 17.78 -16.82%
DPS 0.00 3.94 5.27 7.92 0.00 3.06 4.16 -
NAPS 1.4055 1.4101 1.3652 1.3682 1.3313 1.3775 1.3425 3.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.17 1.17 1.16 1.10 1.20 0.91 0.88 -
P/RPS 0.74 0.76 0.76 0.73 0.87 0.72 0.71 2.80%
P/EPS 6.09 5.40 5.47 4.98 4.81 3.90 3.86 35.56%
EY 16.41 18.53 18.28 20.09 20.80 25.65 25.88 -26.21%
DY 0.00 4.70 6.32 10.00 0.00 4.40 6.06 -
P/NAPS 0.59 0.59 0.61 0.58 0.65 0.51 0.51 10.21%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 18/02/11 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 -
Price 1.28 1.22 1.16 1.15 1.16 1.01 0.83 -
P/RPS 0.81 0.80 0.76 0.77 0.84 0.80 0.67 13.49%
P/EPS 6.67 5.63 5.47 5.20 4.65 4.33 3.64 49.79%
EY 15.00 17.77 18.28 19.22 21.52 23.11 27.44 -33.16%
DY 0.00 4.51 6.32 9.57 0.00 3.96 6.43 -
P/NAPS 0.64 0.62 0.61 0.61 0.63 0.56 0.48 21.16%

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