[GUH] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1589.47%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 254,522 212,668 292,710 308,994 266,798 252,596 298,137 -10.01%
PBT 50,370 18,836 32,036 37,112 4,560 8,792 35,451 26.41%
Tax -3,496 -1,476 -7,355 -9,742 -2,940 -3,388 -5,020 -21.44%
NP 46,874 17,360 24,681 27,369 1,620 5,404 30,431 33.41%
-
NP to SH 46,874 17,360 24,681 27,369 1,620 5,404 30,431 33.41%
-
Tax Rate 6.94% 7.84% 22.96% 26.25% 64.47% 38.54% 14.16% -
Total Cost 207,648 195,308 268,029 281,625 265,178 247,192 267,706 -15.59%
-
Net Worth 365,427 348,104 344,386 339,041 319,371 316,786 333,490 6.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 18,045 - 6,887 9,225 13,885 - 6,130 105.53%
Div Payout % 38.50% - 27.91% 33.71% 857.14% - 20.15% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 365,427 348,104 344,386 339,041 319,371 316,786 333,490 6.29%
NOSH 225,572 226,041 229,590 230,640 231,428 232,931 245,213 -5.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.42% 8.16% 8.43% 8.86% 0.61% 2.14% 10.21% -
ROE 12.83% 4.99% 7.17% 8.07% 0.51% 1.71% 9.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 112.83 94.08 127.49 133.97 115.28 108.44 121.58 -4.86%
EPS 20.78 7.68 10.75 11.87 0.70 2.32 12.41 41.05%
DPS 8.00 0.00 3.00 4.00 6.00 0.00 2.50 117.30%
NAPS 1.62 1.54 1.50 1.47 1.38 1.36 1.36 12.38%
Adjusted Per Share Value based on latest NOSH - 228,470
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.23 75.40 103.77 109.55 94.59 89.55 105.70 -10.02%
EPS 16.62 6.15 8.75 9.70 0.57 1.92 10.79 33.40%
DPS 6.40 0.00 2.44 3.27 4.92 0.00 2.17 105.79%
NAPS 1.2955 1.2341 1.2209 1.202 1.1323 1.1231 1.1823 6.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.44 0.43 0.55 0.60 0.70 0.80 -
P/RPS 0.55 0.47 0.34 0.41 0.52 0.65 0.66 -11.45%
P/EPS 2.98 5.73 4.00 4.63 85.71 30.17 6.45 -40.26%
EY 33.52 17.45 25.00 21.58 1.17 3.31 15.51 67.23%
DY 12.90 0.00 6.98 7.27 10.00 0.00 3.13 157.27%
P/NAPS 0.38 0.29 0.29 0.37 0.43 0.51 0.59 -25.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 20/05/08 25/02/08 -
Price 0.99 0.51 0.45 0.45 0.52 0.64 0.66 -
P/RPS 0.88 0.54 0.35 0.34 0.45 0.59 0.54 38.52%
P/EPS 4.76 6.64 4.19 3.79 74.29 27.59 5.32 -7.15%
EY 20.99 15.06 23.89 26.37 1.35 3.63 18.80 7.62%
DY 8.08 0.00 6.67 8.89 11.54 0.00 3.79 65.72%
P/NAPS 0.61 0.33 0.30 0.31 0.38 0.47 0.49 15.73%

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